[MAMEE] YoY TTM Result on 30-Sep-2005 [#3]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

21-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 12.01%

YoY- 35.32%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	389,867	358,027	345,661	303,656	266,406	253,677	239,633	8.44%
YoY %	8.89%	3.58%	13.83%	13.98%	5.02%	5.86%	-	-
Horiz. %	162.69%	149.41%	144.25%	126.72%	111.17%	105.86%	100.00%	-
PBT	24,976	18,495	35,237	21,881	20,935	15,211	6,082	26.51%
YoY %	35.04%	-47.51%	61.04%	4.52%	37.63%	150.10%	-	-
Horiz. %	410.65%	304.09%	579.37%	359.77%	344.21%	250.10%	100.00%	-
Tax	-6,037	-4,550	-7,109	-5,486	-8,824	-1,951	-3,295	10.60%
YoY %	-32.68%	36.00%	-29.58%	37.83%	-352.28%	40.79%	-	-
Horiz. %	183.22%	138.09%	215.75%	166.49%	267.80%	59.21%	100.00%	-
NP	18,939	13,945	28,128	16,395	12,111	13,260	2,787	37.58%
YoY %	35.81%	-50.42%	71.56%	35.37%	-8.67%	375.78%	-	-
Horiz. %	679.55%	500.36%	1,009.26%	588.27%	434.55%	475.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,929	13,918	28,114	16,389	12,111	13,260	2,787	37.57%
YoY %	36.00%	-50.49%	71.54%	35.32%	-8.67%	375.78%	-	-
Horiz. %	679.19%	499.39%	1,008.75%	588.05%	434.55%	475.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.17%	24.60%	20.17%	25.07%	42.15%	12.83%	54.18%	-
YoY %	-1.75%	21.96%	-19.55%	-40.52%	228.53%	-76.32%	-	-
Horiz. %	44.61%	45.40%	37.23%	46.27%	77.80%	23.68%	100.00%	-
Total Cost	370,928	344,082	317,533	287,261	254,295	240,417	236,846	7.75%
YoY %	7.80%	8.36%	10.54%	12.96%	5.77%	1.51%	-	-
Horiz. %	156.61%	145.28%	134.07%	121.29%	107.37%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,370	164,869	147,646	131,159	120,281	114,114	104,503	9.91%
YoY %	11.83%	11.67%	12.57%	9.04%	5.40%	9.20%	-	-
Horiz. %	176.43%	157.76%	141.28%	125.51%	115.10%	109.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	8,128	16,409	16,623	6,570	3,630	3,395	3,058	17.67%
YoY %	-50.47%	-1.29%	153.01%	80.99%	6.92%	11.02%	-	-
Horiz. %	265.79%	536.59%	543.59%	214.85%	118.71%	111.02%	100.00%	-
Div Payout %	42.94%	117.90%	59.13%	40.09%	29.97%	25.61%	109.75%	-
YoY %	-63.58%	99.39%	47.49%	33.77%	17.02%	-76.67%	-	-
Horiz. %	39.13%	107.43%	53.88%	36.53%	27.31%	23.33%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	184,370	164,869	147,646	131,159	120,281	114,114	104,503	9.91%
YoY %	11.83%	11.67%	12.57%	9.04%	5.40%	9.20%	-	-
Horiz. %	176.43%	157.76%	141.28%	125.51%	115.10%	109.20%	100.00%	-
NOSH	81,220	67,020	59,058	59,617	58,961	62,018	61,472	4.74%
YoY %	21.19%	13.48%	-0.94%	1.11%	-4.93%	0.89%	-	-
Horiz. %	132.13%	109.03%	96.07%	96.98%	95.92%	100.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	4.86%	3.89%	8.14%	5.40%	4.55%	5.23%	1.16%	-
YoY %	24.94%	-52.21%	50.74%	18.68%	-13.00%	350.86%	-	-
Horiz. %	418.97%	335.34%	701.72%	465.52%	392.24%	450.86%	100.00%	-
ROE	10.27%	8.44%	19.04%	12.50%	10.07%	11.62%	2.67%	-
YoY %	21.68%	-55.67%	52.32%	24.13%	-13.34%	335.21%	-	-
Horiz. %	384.64%	316.10%	713.11%	468.16%	377.15%	435.21%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	480.01	534.21	585.29	509.34	451.83	409.03	389.82	3.52%
YoY %	-10.15%	-8.73%	14.91%	12.73%	10.46%	4.93%	-	-
Horiz. %	123.14%	137.04%	150.14%	130.66%	115.91%	104.93%	100.00%	-
EPS	23.31	20.77	47.60	27.49	20.54	21.38	4.53	31.36%
YoY %	12.23%	-56.37%	73.15%	33.84%	-3.93%	371.96%	-	-
Horiz. %	514.57%	458.50%	1,050.77%	606.84%	453.42%	471.96%	100.00%	-
DPS	10.01	24.48	28.00	11.00	6.16	5.50	5.00	12.25%
YoY %	-59.11%	-12.57%	154.55%	78.57%	12.00%	10.00%	-	-
Horiz. %	200.20%	489.60%	560.00%	220.00%	123.20%	110.00%	100.00%	-
NAPS	2.27	2.46	2.50	2.20	2.04	1.84	1.70	4.93%
YoY %	-7.72%	-1.60%	13.64%	7.84%	10.87%	8.24%	-	-
Horiz. %	133.53%	144.71%	147.06%	129.41%	120.00%	108.24%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 59,617
RPS	267.92	246.04	237.54	208.68	183.08	174.33	164.68	8.44%
YoY %	8.89%	3.58%	13.83%	13.98%	5.02%	5.86%	-	-
Horiz. %	162.69%	149.40%	144.24%	126.72%	111.17%	105.86%	100.00%	-
EPS	13.01	9.56	19.32	11.26	8.32	9.11	1.92	37.52%
YoY %	36.09%	-50.52%	71.58%	35.34%	-8.67%	374.48%	-	-
Horiz. %	677.60%	497.92%	1,006.25%	586.46%	433.33%	474.48%	100.00%	-
DPS	5.59	11.28	11.42	4.52	2.49	2.33	2.10	17.70%
YoY %	-50.44%	-1.23%	152.65%	81.53%	6.87%	10.95%	-	-
Horiz. %	266.19%	537.14%	543.81%	215.24%	118.57%	110.95%	100.00%	-
NAPS	1.267	1.133	1.0147	0.9013	0.8266	0.7842	0.7182	9.91%
YoY %	11.83%	11.66%	12.58%	9.04%	5.41%	9.19%	-	-
Horiz. %	176.41%	157.76%	141.28%	125.49%	115.09%	109.19%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.80	2.30	2.75	1.65	1.80	1.40	1.36	-
P/RPS	0.37	0.43	0.47	0.32	0.40	0.34	0.35	0.92%
YoY %	-13.95%	-8.51%	46.87%	-20.00%	17.65%	-2.86%	-	-
Horiz. %	105.71%	122.86%	134.29%	91.43%	114.29%	97.14%	100.00%	-
P/EPS	7.72	11.08	5.78	6.00	8.76	6.55	30.00	-20.23%
YoY %	-30.32%	91.70%	-3.67%	-31.51%	33.74%	-78.17%	-	-
Horiz. %	25.73%	36.93%	19.27%	20.00%	29.20%	21.83%	100.00%	-
EY	12.95	9.03	17.31	16.66	11.41	15.27	3.33	25.37%
YoY %	43.41%	-47.83%	3.90%	46.01%	-25.28%	358.56%	-	-
Horiz. %	388.89%	271.17%	519.82%	500.30%	342.64%	458.56%	100.00%	-
DY	5.56	10.65	10.18	6.67	3.42	3.93	3.68	7.11%
YoY %	-47.79%	4.62%	52.62%	95.03%	-12.98%	6.79%	-	-
Horiz. %	151.09%	289.40%	276.63%	181.25%	92.93%	106.79%	100.00%	-
P/NAPS	0.79	0.93	1.10	0.75	0.88	0.76	0.80	-0.20%
YoY %	-15.05%	-15.45%	46.67%	-14.77%	15.79%	-5.00%	-	-
Horiz. %	98.75%	116.25%	137.50%	93.75%	110.00%	95.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	26/11/07	27/11/06	21/11/05	22/11/04	21/11/03	28/11/02	-
Price	1.65	2.13	2.77	1.85	1.72	1.41	1.33	-
P/RPS	0.34	0.40	0.47	0.36	0.38	0.34	0.34	0.00%
YoY %	-15.00%	-14.89%	30.56%	-5.26%	11.76%	0.00%	-	-
Horiz. %	100.00%	117.65%	138.24%	105.88%	111.76%	100.00%	100.00%	-
P/EPS	7.08	10.26	5.82	6.73	8.37	6.59	29.34	-21.07%
YoY %	-30.99%	76.29%	-13.52%	-19.59%	27.01%	-77.54%	-	-
Horiz. %	24.13%	34.97%	19.84%	22.94%	28.53%	22.46%	100.00%	-
EY	14.12	9.75	17.19	14.86	11.94	15.16	3.41	26.69%
YoY %	44.82%	-43.28%	15.68%	24.46%	-21.24%	344.57%	-	-
Horiz. %	414.08%	285.92%	504.11%	435.78%	350.15%	444.57%	100.00%	-
DY	6.07	11.49	10.11	5.95	3.58	3.90	3.76	8.30%
YoY %	-47.17%	13.65%	69.92%	66.20%	-8.21%	3.72%	-	-
Horiz. %	161.44%	305.59%	268.88%	158.24%	95.21%	103.72%	100.00%	-
P/NAPS	0.73	0.87	1.11	0.84	0.84	0.77	0.78	-1.09%
YoY %	-16.09%	-21.62%	32.14%	0.00%	9.09%	-1.28%	-	-
Horiz. %	93.59%	111.54%	142.31%	107.69%	107.69%	98.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos