[MAMEE] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -58.13%
YoY- -71.02%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 129,076 121,803 113,865 110,716 97,988 94,140 78,798 8.56%
PBT 4,912 15,581 16,084 9,052 6,893 8,250 5,587 -2.12%
Tax -1,375 -3,379 -3,954 -2,527 -2,211 -1,785 -1,843 -4.76%
NP 3,537 12,202 12,130 6,525 4,682 6,465 3,744 -0.94%
-
NP to SH 3,536 12,201 12,125 6,522 4,678 6,461 3,744 -0.94%
-
Tax Rate 27.99% 21.69% 24.58% 27.92% 32.08% 21.64% 32.99% -
Total Cost 125,539 109,601 101,735 104,191 93,306 87,675 75,054 8.94%
-
Net Worth 256,105 251,045 219,567 184,370 164,869 147,646 131,159 11.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,368 10,216 4,066 4,061 10,053 - 4,769 17.20%
Div Payout % 349.79% 83.74% 33.53% 62.27% 214.90% - 127.39% -
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 256,105 251,045 219,567 184,370 164,869 147,646 131,159 11.79%
NOSH 145,514 145,956 81,321 81,220 67,020 59,058 59,617 16.02%
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 2.74% 10.02% 10.65% 5.89% 4.78% 6.87% 4.75% -
ROE 1.38% 4.86% 5.52% 3.54% 2.84% 4.38% 2.85% -
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 88.70 83.45 140.02 136.32 146.21 159.40 132.17 -6.42%
EPS 2.43 8.36 14.91 8.03 6.98 10.94 6.28 -14.62%
DPS 8.50 7.00 5.00 5.00 15.00 0.00 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 - 145,514
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 88.70 83.71 78.25 76.09 67.34 64.69 54.15 8.56%
EPS 2.43 8.38 8.33 4.48 3.21 4.44 2.57 -0.92%
DPS 8.50 7.02 2.79 2.79 6.91 0.00 3.28 17.19%
NAPS 1.76 1.7252 1.5089 1.267 1.133 1.0147 0.9013 11.79%
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 4.81 4.16 2.03 1.32 1.57 1.73 1.25 25.16%
P/EPS 175.72 41.51 19.05 22.42 32.95 25.14 26.27 37.24%
EY 0.57 2.41 5.25 4.46 3.03 3.98 3.81 -27.12%
DY 1.99 2.02 1.76 2.78 6.52 0.00 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 4.86 3.99 1.46 1.21 1.46 1.74 1.40 23.03%
P/EPS 177.37 39.84 13.75 20.55 30.52 25.32 29.46 34.85%
EY 0.56 2.51 7.27 4.87 3.28 3.95 3.39 -25.91%
DY 1.97 2.10 2.44 3.03 7.04 0.00 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