[MAMEE] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 15.16%

YoY- 124.83%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	516,033	460,576	403,721	389,867	358,027	345,661	303,656	9.23%
YoY %	12.04%	14.08%	3.55%	8.89%	3.58%	13.83%	-	-
Horiz. %	169.94%	151.68%	132.95%	128.39%	117.91%	113.83%	100.00%	-
PBT	30,634	56,884	54,705	24,976	18,495	35,237	21,881	5.76%
YoY %	-46.15%	3.98%	119.03%	35.04%	-47.51%	61.04%	-	-
Horiz. %	140.00%	259.97%	250.01%	114.14%	84.53%	161.04%	100.00%	-
Tax	-4,561	-11,105	-12,134	-6,037	-4,550	-7,109	-5,486	-3.02%
YoY %	58.93%	8.48%	-100.99%	-32.68%	36.00%	-29.58%	-	-
Horiz. %	83.14%	202.42%	221.18%	110.04%	82.94%	129.58%	100.00%	-
NP	26,073	45,779	42,571	18,939	13,945	28,128	16,395	8.03%
YoY %	-43.05%	7.54%	124.78%	35.81%	-50.42%	71.56%	-	-
Horiz. %	159.03%	279.23%	259.66%	115.52%	85.06%	171.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,527	45,774	42,558	18,929	13,918	28,114	16,389	8.35%
YoY %	-42.05%	7.56%	124.83%	36.00%	-50.49%	71.54%	-	-
Horiz. %	161.86%	279.30%	259.67%	115.50%	84.92%	171.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.89%	19.52%	22.18%	24.17%	24.60%	20.17%	25.07%	-
YoY %	-23.72%	-11.99%	-8.23%	-1.75%	21.96%	-19.55%	-	-
Horiz. %	59.39%	77.86%	88.47%	96.41%	98.13%	80.45%	100.00%	-
Total Cost	489,960	414,797	361,150	370,928	344,082	317,533	287,261	9.30%
YoY %	18.12%	14.85%	-2.64%	7.80%	8.36%	10.54%	-	-
Horiz. %	170.56%	144.40%	125.72%	129.13%	119.78%	110.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,105	251,045	162,642	184,370	164,869	147,646	131,159	11.79%
YoY %	2.02%	54.35%	-11.78%	11.83%	11.67%	12.57%	-	-
Horiz. %	195.26%	191.41%	124.00%	140.57%	125.70%	112.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	33,498	24,773	16,278	8,128	16,409	16,623	6,570	31.17%
YoY %	35.22%	52.19%	100.27%	-50.47%	-1.29%	153.01%	-	-
Horiz. %	509.86%	377.06%	247.76%	123.71%	249.76%	253.01%	100.00%	-
Div Payout %	126.28%	54.12%	38.25%	42.94%	117.90%	59.13%	40.09%	-
YoY %	133.33%	41.49%	-10.92%	-63.58%	99.39%	47.49%	-	-
Horiz. %	314.99%	135.00%	95.41%	107.11%	294.09%	147.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	256,105	251,045	162,642	184,370	164,869	147,646	131,159	11.79%
YoY %	2.02%	54.35%	-11.78%	11.83%	11.67%	12.57%	-	-
Horiz. %	195.26%	191.41%	124.00%	140.57%	125.70%	112.57%	100.00%	-
NOSH	145,514	145,956	81,321	81,220	67,020	59,058	59,617	16.02%
YoY %	-0.30%	79.48%	0.12%	21.19%	13.48%	-0.94%	-	-
Horiz. %	244.08%	244.82%	136.41%	136.24%	112.42%	99.06%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.05%	9.94%	10.54%	4.86%	3.89%	8.14%	5.40%	-
YoY %	-49.20%	-5.69%	116.87%	24.94%	-52.21%	50.74%	-	-
Horiz. %	93.52%	184.07%	195.19%	90.00%	72.04%	150.74%	100.00%	-
ROE	10.36%	18.23%	26.17%	10.27%	8.44%	19.04%	12.50%	-
YoY %	-43.17%	-30.34%	154.82%	21.68%	-55.67%	52.32%	-	-
Horiz. %	82.88%	145.84%	209.36%	82.16%	67.52%	152.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	354.63	315.56	496.45	480.01	534.21	585.29	509.34	-5.85%
YoY %	12.38%	-36.44%	3.42%	-10.15%	-8.73%	14.91%	-	-
Horiz. %	69.63%	61.95%	97.47%	94.24%	104.88%	114.91%	100.00%	-
EPS	18.23	31.36	52.33	23.31	20.77	47.60	27.49	-6.61%
YoY %	-41.87%	-40.07%	124.50%	12.23%	-56.37%	73.15%	-	-
Horiz. %	66.32%	114.08%	190.36%	84.79%	75.55%	173.15%	100.00%	-
DPS	23.00	16.97	20.00	10.01	24.48	28.00	11.00	13.07%
YoY %	35.53%	-15.15%	99.80%	-59.11%	-12.57%	154.55%	-	-
Horiz. %	209.09%	154.27%	181.82%	91.00%	222.55%	254.55%	100.00%	-
NAPS	1.76	1.72	2.00	2.27	2.46	2.50	2.20	-3.64%
YoY %	2.33%	-14.00%	-11.89%	-7.72%	-1.60%	13.64%	-	-
Horiz. %	80.00%	78.18%	90.91%	103.18%	111.82%	113.64%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 81,321
RPS	354.63	316.52	277.44	267.92	246.04	237.54	208.68	9.23%
YoY %	12.04%	14.09%	3.55%	8.89%	3.58%	13.83%	-	-
Horiz. %	169.94%	151.68%	132.95%	128.39%	117.90%	113.83%	100.00%	-
EPS	18.23	31.46	29.25	13.01	9.56	19.32	11.26	8.35%
YoY %	-42.05%	7.56%	124.83%	36.09%	-50.52%	71.58%	-	-
Horiz. %	161.90%	279.40%	259.77%	115.54%	84.90%	171.58%	100.00%	-
DPS	23.00	17.02	11.19	5.59	11.28	11.42	4.52	31.13%
YoY %	35.14%	52.10%	100.18%	-50.44%	-1.23%	152.65%	-	-
Horiz. %	508.85%	376.55%	247.57%	123.67%	249.56%	252.65%	100.00%	-
NAPS	1.76	1.7252	1.1177	1.267	1.133	1.0147	0.9013	11.79%
YoY %	2.02%	54.35%	-11.78%	11.83%	11.66%	12.58%	-	-
Horiz. %	195.27%	191.41%	124.01%	140.57%	125.71%	112.58%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.09%	92.98%	54.05%	-13.95%	-8.51%	46.87%	-	-
Horiz. %	375.00%	343.75%	178.12%	115.62%	134.38%	146.87%	100.00%	-
P/EPS	23.42	11.06	5.43	7.72	11.08	5.78	6.00	25.46%
YoY %	111.75%	103.68%	-29.66%	-30.32%	91.70%	-3.67%	-	-
Horiz. %	390.33%	184.33%	90.50%	128.67%	184.67%	96.33%	100.00%	-
EY	4.27	9.04	18.43	12.95	9.03	17.31	16.66	-20.29%
YoY %	-52.77%	-50.95%	42.32%	43.41%	-47.83%	3.90%	-	-
Horiz. %	25.63%	54.26%	110.62%	77.73%	54.20%	103.90%	100.00%	-
DY	5.39	4.89	7.04	5.56	10.65	10.18	6.67	-3.48%
YoY %	10.22%	-30.54%	26.62%	-47.79%	4.62%	52.62%	-	-
Horiz. %	80.81%	73.31%	105.55%	83.36%	159.67%	152.62%	100.00%	-
P/NAPS	2.43	2.02	1.42	0.79	0.93	1.10	0.75	21.63%
YoY %	20.30%	42.25%	79.75%	-15.05%	-15.45%	46.67%	-	-
Horiz. %	324.00%	269.33%	189.33%	105.33%	124.00%	146.67%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	15.09%	158.54%	20.59%	-15.00%	-14.89%	30.56%	-	-
Horiz. %	338.89%	294.44%	113.89%	94.44%	111.11%	130.56%	100.00%	-
P/EPS	23.64	10.62	3.92	7.08	10.26	5.82	6.73	23.28%
YoY %	122.60%	170.92%	-44.63%	-30.99%	76.29%	-13.52%	-	-
Horiz. %	351.26%	157.80%	58.25%	105.20%	152.45%	86.48%	100.00%	-
EY	4.23	9.42	25.53	14.12	9.75	17.19	14.86	-18.88%
YoY %	-55.10%	-63.10%	80.81%	44.82%	-43.28%	15.68%	-	-
Horiz. %	28.47%	63.39%	171.80%	95.02%	65.61%	115.68%	100.00%	-
DY	5.34	5.10	9.76	6.07	11.49	10.11	5.95	-1.78%
YoY %	4.71%	-47.75%	60.79%	-47.17%	13.65%	69.92%	-	-
Horiz. %	89.75%	85.71%	164.03%	102.02%	193.11%	169.92%	100.00%	-
P/NAPS	2.45	1.94	1.03	0.73	0.87	1.11	0.84	19.52%
YoY %	26.29%	88.35%	41.10%	-16.09%	-21.62%	32.14%	-	-
Horiz. %	291.67%	230.95%	122.62%	86.90%	103.57%	132.14%	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