[MAMEE] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.79%
YoY- 36.0%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 516,033 460,576 403,721 389,867 358,027 345,661 303,656 9.23%
PBT 30,634 56,884 54,705 24,976 18,495 35,237 21,881 5.76%
Tax -4,561 -11,105 -12,134 -6,037 -4,550 -7,109 -5,486 -3.02%
NP 26,073 45,779 42,571 18,939 13,945 28,128 16,395 8.03%
-
NP to SH 26,527 45,774 42,558 18,929 13,918 28,114 16,389 8.35%
-
Tax Rate 14.89% 19.52% 22.18% 24.17% 24.60% 20.17% 25.07% -
Total Cost 489,960 414,797 361,150 370,928 344,082 317,533 287,261 9.30%
-
Net Worth 256,105 251,045 162,642 184,370 164,869 147,646 131,159 11.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 33,498 24,773 16,278 8,128 16,409 16,623 6,570 31.17%
Div Payout % 126.28% 54.12% 38.25% 42.94% 117.90% 59.13% 40.09% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 256,105 251,045 162,642 184,370 164,869 147,646 131,159 11.79%
NOSH 145,514 145,956 81,321 81,220 67,020 59,058 59,617 16.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.05% 9.94% 10.54% 4.86% 3.89% 8.14% 5.40% -
ROE 10.36% 18.23% 26.17% 10.27% 8.44% 19.04% 12.50% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 354.63 315.56 496.45 480.01 534.21 585.29 509.34 -5.85%
EPS 18.23 31.36 52.33 23.31 20.77 47.60 27.49 -6.61%
DPS 23.00 16.97 20.00 10.01 24.48 28.00 11.00 13.07%
NAPS 1.76 1.72 2.00 2.27 2.46 2.50 2.20 -3.64%
Adjusted Per Share Value based on latest NOSH - 81,220
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 354.63 316.52 277.44 267.92 246.04 237.54 208.68 9.23%
EPS 18.23 31.46 29.25 13.01 9.56 19.32 11.26 8.35%
DPS 23.00 17.02 11.19 5.59 11.28 11.42 4.52 31.13%
NAPS 1.76 1.7252 1.1177 1.267 1.133 1.0147 0.9013 11.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.27 3.47 2.84 1.80 2.30 2.75 1.65 -
P/RPS 1.20 1.10 0.57 0.37 0.43 0.47 0.32 24.63%
P/EPS 23.42 11.06 5.43 7.72 11.08 5.78 6.00 25.46%
EY 4.27 9.04 18.43 12.95 9.03 17.31 16.66 -20.29%
DY 5.39 4.89 7.04 5.56 10.65 10.18 6.67 -3.48%
P/NAPS 2.43 2.02 1.42 0.79 0.93 1.10 0.75 21.63%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 30/11/10 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 -
Price 4.31 3.33 2.05 1.65 2.13 2.77 1.85 -
P/RPS 1.22 1.06 0.41 0.34 0.40 0.47 0.36 22.54%
P/EPS 23.64 10.62 3.92 7.08 10.26 5.82 6.73 23.28%
EY 4.23 9.42 25.53 14.12 9.75 17.19 14.86 -18.88%
DY 5.34 5.10 9.76 6.07 11.49 10.11 5.95 -1.78%
P/NAPS 2.45 1.94 1.03 0.73 0.87 1.11 0.84 19.52%

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