[MAMEE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -11.36%
YoY- -50.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 460,576 403,721 389,867 358,027 345,661 303,656 266,406 9.54%
PBT 56,884 54,705 24,976 18,495 35,237 21,881 20,935 18.11%
Tax -11,105 -12,134 -6,037 -4,550 -7,109 -5,486 -8,824 3.90%
NP 45,779 42,571 18,939 13,945 28,128 16,395 12,111 24.79%
-
NP to SH 45,774 42,558 18,929 13,918 28,114 16,389 12,111 24.79%
-
Tax Rate 19.52% 22.18% 24.17% 24.60% 20.17% 25.07% 42.15% -
Total Cost 414,797 361,150 370,928 344,082 317,533 287,261 254,295 8.49%
-
Net Worth 251,045 162,642 184,370 164,869 147,646 131,159 120,281 13.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 24,773 16,278 8,128 16,409 16,623 6,570 3,630 37.70%
Div Payout % 54.12% 38.25% 42.94% 117.90% 59.13% 40.09% 29.97% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 251,045 162,642 184,370 164,869 147,646 131,159 120,281 13.04%
NOSH 145,956 81,321 81,220 67,020 59,058 59,617 58,961 16.29%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.94% 10.54% 4.86% 3.89% 8.14% 5.40% 4.55% -
ROE 18.23% 26.17% 10.27% 8.44% 19.04% 12.50% 10.07% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 315.56 496.45 480.01 534.21 585.29 509.34 451.83 -5.80%
EPS 31.36 52.33 23.31 20.77 47.60 27.49 20.54 7.30%
DPS 16.97 20.00 10.01 24.48 28.00 11.00 6.16 18.39%
NAPS 1.72 2.00 2.27 2.46 2.50 2.20 2.04 -2.80%
Adjusted Per Share Value based on latest NOSH - 67,020
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 316.52 277.44 267.92 246.04 237.54 208.68 183.08 9.54%
EPS 31.46 29.25 13.01 9.56 19.32 11.26 8.32 24.80%
DPS 17.02 11.19 5.59 11.28 11.42 4.52 2.49 37.74%
NAPS 1.7252 1.1177 1.267 1.133 1.0147 0.9013 0.8266 13.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.47 2.84 1.80 2.30 2.75 1.65 1.80 -
P/RPS 1.10 0.57 0.37 0.43 0.47 0.32 0.40 18.35%
P/EPS 11.06 5.43 7.72 11.08 5.78 6.00 8.76 3.96%
EY 9.04 18.43 12.95 9.03 17.31 16.66 11.41 -3.80%
DY 4.89 7.04 5.56 10.65 10.18 6.67 3.42 6.13%
P/NAPS 2.02 1.42 0.79 0.93 1.10 0.75 0.88 14.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 -
Price 3.33 2.05 1.65 2.13 2.77 1.85 1.72 -
P/RPS 1.06 0.41 0.34 0.40 0.47 0.36 0.38 18.63%
P/EPS 10.62 3.92 7.08 10.26 5.82 6.73 8.37 4.04%
EY 9.42 25.53 14.12 9.75 17.19 14.86 11.94 -3.87%
DY 5.10 9.76 6.07 11.49 10.11 5.95 3.58 6.07%
P/NAPS 1.94 1.03 0.73 0.87 1.11 0.84 0.84 14.96%

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