[MAMEE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.23%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 508,760 452,638 400,572 377,139 354,179 330,319 292,858 9.63%
PBT 41,303 57,387 47,673 22,817 19,852 32,574 20,941 11.98%
Tax -6,565 -11,680 -10,707 -5,721 -4,124 -7,167 -6,303 0.68%
NP 34,738 45,707 36,966 17,096 15,728 25,407 14,638 15.48%
-
NP to SH 35,192 45,698 36,955 17,085 15,701 25,397 14,632 15.74%
-
Tax Rate 15.89% 20.35% 22.46% 25.07% 20.77% 22.00% 30.10% -
Total Cost 474,022 406,931 363,606 360,043 338,451 304,912 278,220 9.28%
-
Net Worth 254,836 237,971 162,759 180,194 151,296 143,794 128,042 12.14%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 31,346 18,622 16,273 14,120 6,356 15,487 3,569 43.61%
Div Payout % 89.07% 40.75% 44.04% 82.65% 40.48% 60.98% 24.39% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,836 237,971 162,759 180,194 151,296 143,794 128,042 12.14%
NOSH 145,620 145,994 81,379 81,168 63,303 59,174 59,832 15.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.83% 10.10% 9.23% 4.53% 4.44% 7.69% 5.00% -
ROE 13.81% 19.20% 22.71% 9.48% 10.38% 17.66% 11.43% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 349.37 310.04 492.23 464.64 559.49 558.21 489.46 -5.46%
EPS 24.17 31.30 45.41 21.05 24.80 42.92 24.45 -0.19%
DPS 21.50 12.76 20.00 17.40 10.04 26.00 6.00 23.69%
NAPS 1.75 1.63 2.00 2.22 2.39 2.43 2.14 -3.29%
Adjusted Per Share Value based on latest NOSH - 145,994
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 349.63 311.06 275.28 259.18 243.40 227.00 201.26 9.63%
EPS 24.18 31.40 25.40 11.74 10.79 17.45 10.06 15.73%
DPS 21.54 12.80 11.18 9.70 4.37 10.64 2.45 43.63%
NAPS 1.7513 1.6354 1.1185 1.2383 1.0397 0.9882 0.8799 12.14%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.25 3.26 2.30 2.00 2.70 2.43 1.70 -
P/RPS 1.22 1.05 0.47 0.43 0.48 0.44 0.35 23.12%
P/EPS 17.59 10.41 5.06 9.50 10.89 5.66 6.95 16.73%
EY 5.69 9.60 19.74 10.52 9.19 17.66 14.39 -14.32%
DY 5.06 3.91 8.70 8.70 3.72 10.70 3.53 6.18%
P/NAPS 2.43 2.00 1.15 0.90 1.13 1.00 0.79 20.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 -
Price 4.20 3.60 2.50 1.83 2.42 2.76 1.72 -
P/RPS 1.20 1.16 0.51 0.39 0.43 0.49 0.35 22.78%
P/EPS 17.38 11.50 5.51 8.69 9.76 6.43 7.03 16.27%
EY 5.75 8.69 18.16 11.50 10.25 15.55 14.22 -14.00%
DY 5.12 3.54 8.00 9.51 4.15 9.42 3.49 6.59%
P/NAPS 2.40 2.21 1.25 0.82 1.01 1.14 0.80 20.08%

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