[MAMEE] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.72%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 411,567 396,967 359,742 349,129 308,932 277,604 256,767 8.17%
PBT 55,465 30,089 19,919 29,712 25,498 23,007 15,070 24.23%
Tax -11,078 -6,482 -5,918 -6,554 -6,019 -6,770 -3,765 19.68%
NP 44,387 23,607 14,001 23,158 19,479 16,237 11,305 25.57%
-
NP to SH 44,371 23,597 13,990 23,132 19,466 16,237 11,305 25.56%
-
Tax Rate 19.97% 21.54% 29.71% 22.06% 23.61% 29.43% 24.98% -
Total Cost 367,180 373,360 345,741 325,971 289,453 261,367 245,462 6.93%
-
Net Worth 86,739 162,483 147,920 145,954 135,402 120,042 62,047 5.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,553 16,249 16,409 5,917 9,541 3,569 3,721 28.21%
Div Payout % 37.31% 68.86% 117.29% 25.58% 49.02% 21.98% 32.92% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 86,739 162,483 147,920 145,954 135,402 120,042 62,047 5.73%
NOSH 86,739 81,241 66,331 59,090 59,648 60,021 62,047 5.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.78% 5.95% 3.89% 6.63% 6.31% 5.85% 4.40% -
ROE 51.15% 14.52% 9.46% 15.85% 14.38% 13.53% 18.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 474.49 488.62 542.34 590.83 517.92 462.51 413.82 2.30%
EPS 51.15 29.05 21.09 39.15 32.63 27.05 18.22 18.75%
DPS 19.08 20.00 24.74 10.00 16.00 6.00 6.00 21.24%
NAPS 1.00 2.00 2.23 2.47 2.27 2.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,090
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 282.84 272.80 247.22 239.93 212.30 190.77 176.45 8.17%
EPS 30.49 16.22 9.61 15.90 13.38 11.16 7.77 25.56%
DPS 11.38 11.17 11.28 4.07 6.56 2.45 2.56 28.19%
NAPS 0.5961 1.1166 1.0165 1.003 0.9305 0.825 0.4264 5.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.08 1.79 2.25 2.89 1.74 1.67 1.48 -
P/RPS 0.44 0.37 0.41 0.49 0.34 0.36 0.36 3.39%
P/EPS 4.07 6.16 10.67 7.38 5.33 6.17 8.12 -10.86%
EY 24.59 16.23 9.37 13.55 18.76 16.20 12.31 12.21%
DY 9.18 11.17 10.99 3.46 9.20 3.59 4.05 14.59%
P/NAPS 2.08 0.90 1.01 1.17 0.77 0.84 1.48 5.83%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 -
Price 2.46 1.84 2.05 3.00 1.75 1.60 1.86 -
P/RPS 0.52 0.38 0.38 0.51 0.34 0.35 0.45 2.43%
P/EPS 4.81 6.33 9.72 7.66 5.36 5.91 10.21 -11.77%
EY 20.79 15.79 10.29 13.05 18.65 16.91 9.80 13.34%
DY 7.76 10.87 12.07 3.33 9.14 3.75 3.23 15.71%
P/NAPS 2.46 0.92 0.92 1.21 0.77 0.80 1.86 4.76%

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