[MAMEE] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.02%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 123,281 115,367 91,538 92,156 84,966 80,292 67,773 10.48%
PBT 8,582 15,853 13,745 5,264 4,604 9,024 4,805 10.14%
Tax -2,162 -3,885 -3,213 -1,162 -1,284 -2,429 -1,384 7.71%
NP 6,420 11,968 10,532 4,102 3,320 6,595 3,421 11.05%
-
NP to SH 6,420 11,965 10,531 4,100 3,318 6,594 3,389 11.23%
-
Tax Rate 25.19% 24.51% 23.38% 22.07% 27.89% 26.92% 28.80% -
Total Cost 116,861 103,399 81,006 88,054 81,646 73,697 64,352 10.44%
-
Net Worth 256,217 237,840 200,823 180,595 160,179 143,296 127,536 12.32%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 4,081 4,067 6,356 - - -
Div Payout % - - 38.76% 99.21% 191.57% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 256,217 237,840 200,823 180,595 160,179 143,296 127,536 12.32%
NOSH 145,578 145,914 81,635 81,349 63,563 59,458 59,876 15.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.21% 10.37% 11.51% 4.45% 3.91% 8.21% 5.05% -
ROE 2.51% 5.03% 5.24% 2.27% 2.07% 4.60% 2.66% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 84.68 79.06 112.13 113.28 133.67 135.04 113.19 -4.71%
EPS 4.41 8.20 12.90 5.04 5.22 11.09 5.66 -4.07%
DPS 0.00 0.00 5.00 5.00 10.00 0.00 0.00 -
NAPS 1.76 1.63 2.46 2.22 2.52 2.41 2.13 -3.12%
Adjusted Per Share Value based on latest NOSH - 145,578
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 84.72 79.28 62.91 63.33 58.39 55.18 46.57 10.48%
EPS 4.41 8.22 7.24 2.82 2.28 4.53 2.33 11.21%
DPS 0.00 0.00 2.81 2.80 4.37 0.00 0.00 -
NAPS 1.7608 1.6345 1.3801 1.2411 1.1008 0.9848 0.8765 12.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.50 3.00 1.98 2.09 2.72 1.94 1.73 -
P/RPS 4.13 3.79 1.77 1.84 2.03 1.44 1.53 17.98%
P/EPS 79.37 36.59 15.35 41.47 52.11 17.49 30.57 17.22%
EY 1.26 2.73 6.52 2.41 1.92 5.72 3.27 -14.68%
DY 0.00 0.00 2.53 2.39 3.68 0.00 0.00 -
P/NAPS 1.99 1.84 0.80 0.94 1.08 0.80 0.81 16.15%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 26/05/10 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 -
Price 4.20 2.85 2.25 1.90 2.96 2.05 1.66 -
P/RPS 4.96 3.60 2.01 1.68 2.21 1.52 1.47 22.45%
P/EPS 95.24 34.76 17.44 37.70 56.70 18.49 29.33 21.67%
EY 1.05 2.88 5.73 2.65 1.76 5.41 3.41 -17.81%
DY 0.00 0.00 2.22 2.63 3.38 0.00 0.00 -
P/NAPS 2.39 1.75 0.91 0.86 1.17 0.85 0.78 20.50%

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