[MAMEE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.02%
YoY- 73.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 400,572 377,139 354,179 330,319 292,858 267,510 242,344 8.72%
PBT 47,673 22,817 19,852 32,574 20,941 21,413 9,662 30.44%
Tax -10,707 -5,721 -4,124 -7,167 -6,303 -6,036 -2,962 23.85%
NP 36,966 17,096 15,728 25,407 14,638 15,377 6,700 32.89%
-
NP to SH 36,955 17,085 15,701 25,397 14,632 15,377 6,700 32.88%
-
Tax Rate 22.46% 25.07% 20.77% 22.00% 30.10% 28.19% 30.66% -
Total Cost 363,606 360,043 338,451 304,912 278,220 252,133 235,644 7.48%
-
Net Worth 162,759 180,194 151,296 143,794 128,042 120,493 109,342 6.84%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,273 14,120 6,356 15,487 3,569 3,721 3,072 31.99%
Div Payout % 44.04% 82.65% 40.48% 60.98% 24.39% 24.20% 45.85% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 162,759 180,194 151,296 143,794 128,042 120,493 109,342 6.84%
NOSH 81,379 81,168 63,303 59,174 59,832 59,650 61,428 4.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.23% 4.53% 4.44% 7.69% 5.00% 5.75% 2.76% -
ROE 22.71% 9.48% 10.38% 17.66% 11.43% 12.76% 6.13% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 492.23 464.64 559.49 558.21 489.46 448.46 394.51 3.75%
EPS 45.41 21.05 24.80 42.92 24.45 25.78 10.91 26.80%
DPS 20.00 17.40 10.04 26.00 6.00 6.24 5.00 25.96%
NAPS 2.00 2.22 2.39 2.43 2.14 2.02 1.78 1.95%
Adjusted Per Share Value based on latest NOSH - 59,174
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 275.28 259.18 243.40 227.00 201.26 183.84 166.54 8.72%
EPS 25.40 11.74 10.79 17.45 10.06 10.57 4.60 32.91%
DPS 11.18 9.70 4.37 10.64 2.45 2.56 2.11 32.00%
NAPS 1.1185 1.2383 1.0397 0.9882 0.8799 0.8281 0.7514 6.84%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 2.00 2.70 2.43 1.70 1.66 1.31 -
P/RPS 0.47 0.43 0.48 0.44 0.35 0.37 0.33 6.06%
P/EPS 5.06 9.50 10.89 5.66 6.95 6.44 12.01 -13.40%
EY 19.74 10.52 9.19 17.66 14.39 15.53 8.33 15.44%
DY 8.70 8.70 3.72 10.70 3.53 3.76 3.82 14.68%
P/NAPS 1.15 0.90 1.13 1.00 0.79 0.82 0.74 7.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 -
Price 2.50 1.83 2.42 2.76 1.72 1.61 1.42 -
P/RPS 0.51 0.39 0.43 0.49 0.35 0.36 0.36 5.97%
P/EPS 5.51 8.69 9.76 6.43 7.03 6.25 13.02 -13.34%
EY 18.16 11.50 10.25 15.55 14.22 16.01 7.68 15.40%
DY 8.00 9.51 4.15 9.42 3.49 3.88 3.52 14.64%
P/NAPS 1.25 0.82 1.01 1.14 0.80 0.80 0.80 7.71%

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