[MAMEE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.17%
YoY- 131.93%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 390,857 357,368 308,359 301,605 271,480 262,582 225,853 9.56%
PBT 22,800 44,663 43,244 18,628 13,571 24,788 15,049 7.16%
Tax -4,398 -9,928 -9,901 -4,249 -4,130 -6,134 -5,044 -2.25%
NP 18,402 34,735 33,343 14,379 9,441 18,654 10,005 10.68%
-
NP to SH 18,402 34,738 33,333 14,372 9,433 18,647 9,999 10.69%
-
Tax Rate 19.29% 22.23% 22.90% 22.81% 30.43% 24.75% 33.52% -
Total Cost 372,455 322,633 275,016 287,226 262,039 243,928 215,848 9.51%
-
Net Worth 256,433 251,026 219,563 184,423 164,926 147,663 131,173 11.81%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,384 10,216 4,065 8,124 10,056 5,906 4,769 17.23%
Div Payout % 67.30% 29.41% 12.20% 56.53% 106.61% 31.68% 47.70% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 256,433 251,026 219,563 184,423 164,926 147,663 131,173 11.81%
NOSH 145,700 145,945 81,319 81,243 67,043 59,065 59,624 16.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.71% 9.72% 10.81% 4.77% 3.48% 7.10% 4.43% -
ROE 7.18% 13.84% 15.18% 7.79% 5.72% 12.63% 7.62% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 268.26 244.86 379.19 371.24 404.93 444.56 378.79 -5.58%
EPS 12.63 23.80 40.99 17.69 14.07 31.57 16.77 -4.61%
DPS 8.50 7.00 5.00 10.00 15.00 10.00 8.00 1.01%
NAPS 1.76 1.72 2.70 2.27 2.46 2.50 2.20 -3.64%
Adjusted Per Share Value based on latest NOSH - 81,321
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 268.60 245.59 211.91 207.27 186.57 180.45 155.21 9.56%
EPS 12.65 23.87 22.91 9.88 6.48 12.81 6.87 10.70%
DPS 8.51 7.02 2.79 5.58 6.91 4.06 3.28 17.21%
NAPS 1.7623 1.7251 1.5089 1.2674 1.1334 1.0148 0.9014 11.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.27 3.47 2.84 1.80 2.30 2.75 1.65 -
P/RPS 1.59 1.42 0.75 0.48 0.57 0.62 0.44 23.86%
P/EPS 33.81 14.58 6.93 10.18 16.35 8.71 9.84 22.82%
EY 2.96 6.86 14.43 9.83 6.12 11.48 10.16 -18.57%
DY 1.99 2.02 1.76 5.56 6.52 3.64 4.85 -13.79%
P/NAPS 2.43 2.02 1.05 0.79 0.93 1.10 0.75 21.63%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 30/11/10 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 -
Price 4.31 3.33 2.05 1.65 2.13 2.77 1.85 -
P/RPS 1.61 1.36 0.54 0.44 0.53 0.62 0.49 21.91%
P/EPS 34.13 13.99 5.00 9.33 15.14 8.77 11.03 20.70%
EY 2.93 7.15 20.00 10.72 6.61 11.40 9.06 -17.14%
DY 1.97 2.10 2.44 6.06 7.04 3.61 4.32 -12.26%
P/NAPS 2.45 1.94 0.76 0.73 0.87 1.11 0.84 19.52%

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
Post a Comment