[MAMEE] YoY 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- 225.54%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 121,803 113,865 110,716 97,988 94,140 78,798 68,000 10.19%
PBT 15,581 16,084 9,052 6,893 8,250 5,587 4,647 22.32%
Tax -3,379 -3,954 -2,527 -2,211 -1,785 -1,843 -2,660 4.06%
NP 12,202 12,130 6,525 4,682 6,465 3,744 1,987 35.30%
-
NP to SH 12,201 12,125 6,522 4,678 6,461 3,744 1,987 35.30%
-
Tax Rate 21.69% 24.58% 27.92% 32.08% 21.64% 32.99% 57.24% -
Total Cost 109,601 101,735 104,191 93,306 87,675 75,054 66,013 8.81%
-
Net Worth 251,045 219,567 184,370 164,869 147,646 131,159 120,281 13.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,216 4,066 4,061 10,053 - 4,769 2,358 27.66%
Div Payout % 83.74% 33.53% 62.27% 214.90% - 127.39% 118.69% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 251,045 219,567 184,370 164,869 147,646 131,159 120,281 13.04%
NOSH 145,956 81,321 81,220 67,020 59,058 59,617 58,961 16.29%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.02% 10.65% 5.89% 4.78% 6.87% 4.75% 2.92% -
ROE 4.86% 5.52% 3.54% 2.84% 4.38% 2.85% 1.65% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.45 140.02 136.32 146.21 159.40 132.17 115.33 -5.24%
EPS 8.36 14.91 8.03 6.98 10.94 6.28 3.37 16.34%
DPS 7.00 5.00 5.00 15.00 0.00 8.00 4.00 9.77%
NAPS 1.72 2.70 2.27 2.46 2.50 2.20 2.04 -2.80%
Adjusted Per Share Value based on latest NOSH - 67,020
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.71 78.25 76.09 67.34 64.69 54.15 46.73 10.19%
EPS 8.38 8.33 4.48 3.21 4.44 2.57 1.37 35.21%
DPS 7.02 2.79 2.79 6.91 0.00 3.28 1.62 27.66%
NAPS 1.7252 1.5089 1.267 1.133 1.0147 0.9013 0.8266 13.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 4.16 2.03 1.32 1.57 1.73 1.25 1.56 17.75%
P/EPS 41.51 19.05 22.42 32.95 25.14 26.27 53.41 -4.11%
EY 2.41 5.25 4.46 3.03 3.98 3.81 1.87 4.31%
DY 2.02 1.76 2.78 6.52 0.00 4.85 2.22 -1.56%
P/NAPS 2.02 1.05 0.79 0.93 1.10 0.75 0.88 14.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 3.99 1.46 1.21 1.46 1.74 1.40 1.49 17.83%
P/EPS 39.84 13.75 20.55 30.52 25.32 29.46 51.04 -4.04%
EY 2.51 7.27 4.87 3.28 3.95 3.39 1.96 4.20%
DY 2.10 2.44 3.03 7.04 0.00 4.32 2.33 -1.71%
P/NAPS 1.94 0.76 0.73 0.87 1.11 0.84 0.84 14.96%

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