[MAMEE] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 98.38%

YoY- -49.41%

Quarter Report

Mamee 3Q2007(Final).pdf

Latest QR

Upcoming QR

MAMEE's Result

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	357,368	308,359	301,605	271,480	262,582	225,853	199,801	10.17%
YoY %	15.89%	2.24%	11.10%	3.39%	16.26%	13.04%	-	-
Horiz. %	178.86%	154.33%	150.95%	135.88%	131.42%	113.04%	100.00%	-
PBT	44,663	43,244	18,628	13,571	24,788	15,049	16,175	18.43%
YoY %	3.28%	132.15%	37.26%	-45.25%	64.72%	-6.96%	-	-
Horiz. %	276.12%	267.35%	115.17%	83.90%	153.25%	93.04%	100.00%	-
Tax	-9,928	-9,901	-4,249	-4,130	-6,134	-5,044	-6,328	7.79%
YoY %	-0.27%	-133.02%	-2.88%	32.67%	-21.61%	20.29%	-	-
Horiz. %	156.89%	156.46%	67.15%	65.27%	96.93%	79.71%	100.00%	-
NP	34,735	33,343	14,379	9,441	18,654	10,005	9,847	23.36%
YoY %	4.17%	131.89%	52.30%	-49.39%	86.45%	1.60%	-	-
Horiz. %	352.75%	338.61%	146.02%	95.88%	189.44%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,738	33,333	14,372	9,433	18,647	9,999	9,847	23.36%
YoY %	4.22%	131.93%	52.36%	-49.41%	86.49%	1.54%	-	-
Horiz. %	352.78%	338.51%	145.95%	95.80%	189.37%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	22.90%	22.81%	30.43%	24.75%	33.52%	39.12%	-
YoY %	-2.93%	0.39%	-25.04%	22.95%	-26.16%	-14.31%	-	-
Horiz. %	56.83%	58.54%	58.31%	77.79%	63.27%	85.69%	100.00%	-
Total Cost	322,633	275,016	287,226	262,039	243,928	215,848	189,954	9.22%
YoY %	17.31%	-4.25%	9.61%	7.42%	13.01%	13.63%	-	-
Horiz. %	169.85%	144.78%	151.21%	137.95%	128.41%	113.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	251,026	219,563	184,423	164,926	147,663	131,173	120,286	13.03%
YoY %	14.33%	19.05%	11.82%	11.69%	12.57%	9.05%	-	-
Horiz. %	208.69%	182.53%	153.32%	137.11%	122.76%	109.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	10,216	4,065	8,124	10,056	5,906	4,769	2,358	27.66%
YoY %	151.32%	-49.96%	-19.21%	70.27%	23.84%	102.25%	-	-
Horiz. %	433.25%	172.39%	344.53%	426.46%	250.47%	202.25%	100.00%	-
Div Payout %	29.41%	12.20%	56.53%	106.61%	31.68%	47.70%	23.95%	-
YoY %	141.07%	-78.42%	-46.97%	236.52%	-33.58%	99.16%	-	-
Horiz. %	122.80%	50.94%	236.03%	445.14%	132.28%	199.16%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	251,026	219,563	184,423	164,926	147,663	131,173	120,286	13.03%
YoY %	14.33%	19.05%	11.82%	11.69%	12.57%	9.05%	-	-
Horiz. %	208.69%	182.53%	153.32%	137.11%	122.76%	109.05%	100.00%	-
NOSH	145,945	81,319	81,243	67,043	59,065	59,624	58,964	16.29%
YoY %	79.47%	0.09%	21.18%	13.51%	-0.94%	1.12%	-	-
Horiz. %	247.52%	137.91%	137.78%	113.70%	100.17%	101.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.72%	10.81%	4.77%	3.48%	7.10%	4.43%	4.93%	-
YoY %	-10.08%	126.62%	37.07%	-50.99%	60.27%	-10.14%	-	-
Horiz. %	197.16%	219.27%	96.75%	70.59%	144.02%	89.86%	100.00%	-
ROE	13.84%	15.18%	7.79%	5.72%	12.63%	7.62%	8.19%	-
YoY %	-8.83%	94.87%	36.19%	-54.71%	65.75%	-6.96%	-	-
Horiz. %	168.99%	185.35%	95.12%	69.84%	154.21%	93.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	244.86	379.19	371.24	404.93	444.56	378.79	338.85	-5.26%
YoY %	-35.43%	2.14%	-8.32%	-8.91%	17.36%	11.79%	-	-
Horiz. %	72.26%	111.90%	109.56%	119.50%	131.20%	111.79%	100.00%	-
EPS	23.80	40.99	17.69	14.07	31.57	16.77	16.70	6.07%
YoY %	-41.94%	131.71%	25.73%	-55.43%	88.25%	0.42%	-	-
Horiz. %	142.51%	245.45%	105.93%	84.25%	189.04%	100.42%	100.00%	-
DPS	7.00	5.00	10.00	15.00	10.00	8.00	4.00	9.77%
YoY %	40.00%	-50.00%	-33.33%	50.00%	25.00%	100.00%	-	-
Horiz. %	175.00%	125.00%	250.00%	375.00%	250.00%	200.00%	100.00%	-
NAPS	1.72	2.70	2.27	2.46	2.50	2.20	2.04	-2.80%
YoY %	-36.30%	18.94%	-7.72%	-1.60%	13.64%	7.84%	-	-
Horiz. %	84.31%	132.35%	111.27%	120.59%	122.55%	107.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 67,020
RPS	245.59	211.91	207.27	186.57	180.45	155.21	137.31	10.17%
YoY %	15.89%	2.24%	11.10%	3.39%	16.26%	13.04%	-	-
Horiz. %	178.86%	154.33%	150.95%	135.88%	131.42%	113.04%	100.00%	-
EPS	23.87	22.91	9.88	6.48	12.81	6.87	6.77	23.35%
YoY %	4.19%	131.88%	52.47%	-49.41%	86.46%	1.48%	-	-
Horiz. %	352.58%	338.40%	145.94%	95.72%	189.22%	101.48%	100.00%	-
DPS	7.02	2.79	5.58	6.91	4.06	3.28	1.62	27.66%
YoY %	151.61%	-50.00%	-19.25%	70.20%	23.78%	102.47%	-	-
Horiz. %	433.33%	172.22%	344.44%	426.54%	250.62%	202.47%	100.00%	-
NAPS	1.7251	1.5089	1.2674	1.1334	1.0148	0.9014	0.8266	13.03%
YoY %	14.33%	19.05%	11.82%	11.69%	12.58%	9.05%	-	-
Horiz. %	208.70%	182.54%	153.33%	137.12%	122.77%	109.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.47	2.84	1.80	2.30	2.75	1.65	1.80	-
P/RPS	1.42	0.75	0.48	0.57	0.62	0.44	0.53	17.84%
YoY %	89.33%	56.25%	-15.79%	-8.06%	40.91%	-16.98%	-	-
Horiz. %	267.92%	141.51%	90.57%	107.55%	116.98%	83.02%	100.00%	-
P/EPS	14.58	6.93	10.18	16.35	8.71	9.84	10.78	5.15%
YoY %	110.39%	-31.93%	-37.74%	87.72%	-11.48%	-8.72%	-	-
Horiz. %	135.25%	64.29%	94.43%	151.67%	80.80%	91.28%	100.00%	-
EY	6.86	14.43	9.83	6.12	11.48	10.16	9.28	-4.90%
YoY %	-52.46%	46.80%	60.62%	-46.69%	12.99%	9.48%	-	-
Horiz. %	73.92%	155.50%	105.93%	65.95%	123.71%	109.48%	100.00%	-
DY	2.02	1.76	5.56	6.52	3.64	4.85	2.22	-1.56%
YoY %	14.77%	-68.35%	-14.72%	79.12%	-24.95%	118.47%	-	-
Horiz. %	90.99%	79.28%	250.45%	293.69%	163.96%	218.47%	100.00%	-
P/NAPS	2.02	1.05	0.79	0.93	1.10	0.75	0.88	14.84%
YoY %	92.38%	32.91%	-15.05%	-15.45%	46.67%	-14.77%	-	-
Horiz. %	229.55%	119.32%	89.77%	105.68%	125.00%	85.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	26/11/09	26/11/08	26/11/07	27/11/06	21/11/05	22/11/04	-
Price	3.33	2.05	1.65	2.13	2.77	1.85	1.72	-
P/RPS	1.36	0.54	0.44	0.53	0.62	0.49	0.51	17.75%
YoY %	151.85%	22.73%	-16.98%	-14.52%	26.53%	-3.92%	-	-
Horiz. %	266.67%	105.88%	86.27%	103.92%	121.57%	96.08%	100.00%	-
P/EPS	13.99	5.00	9.33	15.14	8.77	11.03	10.30	5.23%
YoY %	179.80%	-46.41%	-38.38%	72.63%	-20.49%	7.09%	-	-
Horiz. %	135.83%	48.54%	90.58%	146.99%	85.15%	107.09%	100.00%	-
EY	7.15	20.00	10.72	6.61	11.40	9.06	9.71	-4.97%
YoY %	-64.25%	86.57%	62.18%	-42.02%	25.83%	-6.69%	-	-
Horiz. %	73.64%	205.97%	110.40%	68.07%	117.40%	93.31%	100.00%	-
DY	2.10	2.44	6.06	7.04	3.61	4.32	2.33	-1.71%
YoY %	-13.93%	-59.74%	-13.92%	95.01%	-16.44%	85.41%	-	-
Horiz. %	90.13%	104.72%	260.09%	302.15%	154.94%	185.41%	100.00%	-
P/NAPS	1.94	0.76	0.73	0.87	1.11	0.84	0.84	14.96%
YoY %	155.26%	4.11%	-16.09%	-21.62%	32.14%	0.00%	-	-
Horiz. %	230.95%	90.48%	86.90%	103.57%	132.14%	100.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos