[MAMEE] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.54%
YoY- 72.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 113,865 110,716 97,988 94,140 78,798 68,000 69,104 8.67%
PBT 16,084 9,052 6,893 8,250 5,587 4,647 5,125 20.97%
Tax -3,954 -2,527 -2,211 -1,785 -1,843 -2,660 128 -
NP 12,130 6,525 4,682 6,465 3,744 1,987 5,253 14.95%
-
NP to SH 12,125 6,522 4,678 6,461 3,744 1,987 5,253 14.94%
-
Tax Rate 24.58% 27.92% 32.08% 21.64% 32.99% 57.24% -2.50% -
Total Cost 101,735 104,191 93,306 87,675 75,054 66,013 63,851 8.06%
-
Net Worth 219,567 184,370 164,869 147,646 131,159 120,281 114,114 11.51%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,066 4,061 10,053 - 4,769 2,358 1,860 13.90%
Div Payout % 33.53% 62.27% 214.90% - 127.39% 118.69% 35.42% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 219,567 184,370 164,869 147,646 131,159 120,281 114,114 11.51%
NOSH 81,321 81,220 67,020 59,058 59,617 58,961 62,018 4.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.65% 5.89% 4.78% 6.87% 4.75% 2.92% 7.60% -
ROE 5.52% 3.54% 2.84% 4.38% 2.85% 1.65% 4.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.02 136.32 146.21 159.40 132.17 115.33 111.42 3.87%
EPS 14.91 8.03 6.98 10.94 6.28 3.37 8.47 9.87%
DPS 5.00 5.00 15.00 0.00 8.00 4.00 3.00 8.87%
NAPS 2.70 2.27 2.46 2.50 2.20 2.04 1.84 6.59%
Adjusted Per Share Value based on latest NOSH - 59,058
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.25 76.09 67.34 64.69 54.15 46.73 47.49 8.67%
EPS 8.33 4.48 3.21 4.44 2.57 1.37 3.61 14.93%
DPS 2.79 2.79 6.91 0.00 3.28 1.62 1.28 13.85%
NAPS 1.5089 1.267 1.133 1.0147 0.9013 0.8266 0.7842 11.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.84 1.80 2.30 2.75 1.65 1.80 1.40 -
P/RPS 2.03 1.32 1.57 1.73 1.25 1.56 1.26 8.26%
P/EPS 19.05 22.42 32.95 25.14 26.27 53.41 16.53 2.39%
EY 5.25 4.46 3.03 3.98 3.81 1.87 6.05 -2.33%
DY 1.76 2.78 6.52 0.00 4.85 2.22 2.14 -3.20%
P/NAPS 1.05 0.79 0.93 1.10 0.75 0.88 0.76 5.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 -
Price 2.05 1.65 2.13 2.77 1.85 1.72 1.41 -
P/RPS 1.46 1.21 1.46 1.74 1.40 1.49 1.27 2.34%
P/EPS 13.75 20.55 30.52 25.32 29.46 51.04 16.65 -3.13%
EY 7.27 4.87 3.28 3.95 3.39 1.96 6.01 3.22%
DY 2.44 3.03 7.04 0.00 4.32 2.33 2.13 2.28%
P/NAPS 0.76 0.73 0.87 1.11 0.84 0.84 0.77 -0.21%

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