[MAMEE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.7%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 403,721 389,867 358,027 345,661 303,656 266,406 253,677 8.04%
PBT 54,705 24,976 18,495 35,237 21,881 20,935 15,211 23.75%
Tax -12,134 -6,037 -4,550 -7,109 -5,486 -8,824 -1,951 35.57%
NP 42,571 18,939 13,945 28,128 16,395 12,111 13,260 21.43%
-
NP to SH 42,558 18,929 13,918 28,114 16,389 12,111 13,260 21.43%
-
Tax Rate 22.18% 24.17% 24.60% 20.17% 25.07% 42.15% 12.83% -
Total Cost 361,150 370,928 344,082 317,533 287,261 254,295 240,417 7.01%
-
Net Worth 162,642 184,370 164,869 147,646 131,159 120,281 114,114 6.07%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 16,278 8,128 16,409 16,623 6,570 3,630 3,395 29.82%
Div Payout % 38.25% 42.94% 117.90% 59.13% 40.09% 29.97% 25.61% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 162,642 184,370 164,869 147,646 131,159 120,281 114,114 6.07%
NOSH 81,321 81,220 67,020 59,058 59,617 58,961 62,018 4.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.54% 4.86% 3.89% 8.14% 5.40% 4.55% 5.23% -
ROE 26.17% 10.27% 8.44% 19.04% 12.50% 10.07% 11.62% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 496.45 480.01 534.21 585.29 509.34 451.83 409.03 3.27%
EPS 52.33 23.31 20.77 47.60 27.49 20.54 21.38 16.07%
DPS 20.00 10.01 24.48 28.00 11.00 6.16 5.50 23.98%
NAPS 2.00 2.27 2.46 2.50 2.20 2.04 1.84 1.39%
Adjusted Per Share Value based on latest NOSH - 59,058
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 277.44 267.92 246.04 237.54 208.68 183.08 174.33 8.04%
EPS 29.25 13.01 9.56 19.32 11.26 8.32 9.11 21.43%
DPS 11.19 5.59 11.28 11.42 4.52 2.49 2.33 29.85%
NAPS 1.1177 1.267 1.133 1.0147 0.9013 0.8266 0.7842 6.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.84 1.80 2.30 2.75 1.65 1.80 1.40 -
P/RPS 0.57 0.37 0.43 0.47 0.32 0.40 0.34 8.98%
P/EPS 5.43 7.72 11.08 5.78 6.00 8.76 6.55 -3.07%
EY 18.43 12.95 9.03 17.31 16.66 11.41 15.27 3.18%
DY 7.04 5.56 10.65 10.18 6.67 3.42 3.93 10.19%
P/NAPS 1.42 0.79 0.93 1.10 0.75 0.88 0.76 10.96%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 -
Price 2.05 1.65 2.13 2.77 1.85 1.72 1.41 -
P/RPS 0.41 0.34 0.40 0.47 0.36 0.38 0.34 3.16%
P/EPS 3.92 7.08 10.26 5.82 6.73 8.37 6.59 -8.28%
EY 25.53 14.12 9.75 17.19 14.86 11.94 15.16 9.06%
DY 9.76 6.07 11.49 10.11 5.95 3.58 3.90 16.50%
P/NAPS 1.03 0.73 0.87 1.11 0.84 0.84 0.77 4.96%

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