[MAMEE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.26%
YoY- 88.04%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 482,544 411,567 396,967 359,742 349,129 308,932 277,604 9.64%
PBT 52,497 55,465 30,089 19,919 29,712 25,498 23,007 14.73%
Tax -10,091 -11,078 -6,482 -5,918 -6,554 -6,019 -6,770 6.87%
NP 42,406 44,387 23,607 14,001 23,158 19,479 16,237 17.34%
-
NP to SH 42,861 44,371 23,597 13,990 23,132 19,466 16,237 17.55%
-
Tax Rate 19.22% 19.97% 21.54% 29.71% 22.06% 23.61% 29.43% -
Total Cost 440,138 367,180 373,360 345,741 325,971 289,453 261,367 9.07%
-
Net Worth 249,438 86,739 162,483 147,920 145,954 135,402 120,042 12.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 29,188 16,553 16,249 16,409 5,917 9,541 3,569 41.91%
Div Payout % 68.10% 37.31% 68.86% 117.29% 25.58% 49.02% 21.98% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 249,438 86,739 162,483 147,920 145,954 135,402 120,042 12.95%
NOSH 145,870 86,739 81,241 66,331 59,090 59,648 60,021 15.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.79% 10.78% 5.95% 3.89% 6.63% 6.31% 5.85% -
ROE 17.18% 51.15% 14.52% 9.46% 15.85% 14.38% 13.53% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 330.80 474.49 488.62 542.34 590.83 517.92 462.51 -5.43%
EPS 29.38 51.15 29.05 21.09 39.15 32.63 27.05 1.38%
DPS 20.00 19.08 20.00 24.74 10.00 16.00 6.00 22.20%
NAPS 1.71 1.00 2.00 2.23 2.47 2.27 2.00 -2.57%
Adjusted Per Share Value based on latest NOSH - 86,739
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 331.61 282.84 272.80 247.22 239.93 212.30 190.77 9.64%
EPS 29.45 30.49 16.22 9.61 15.90 13.38 11.16 17.54%
DPS 20.06 11.38 11.17 11.28 4.07 6.56 2.45 41.94%
NAPS 1.7142 0.5961 1.1166 1.0165 1.003 0.9305 0.825 12.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.36 2.08 1.79 2.25 2.89 1.74 1.67 -
P/RPS 1.02 0.44 0.37 0.41 0.49 0.34 0.36 18.94%
P/EPS 11.44 4.07 6.16 10.67 7.38 5.33 6.17 10.83%
EY 8.74 24.59 16.23 9.37 13.55 18.76 16.20 -9.76%
DY 5.95 9.18 11.17 10.99 3.46 9.20 3.59 8.78%
P/NAPS 1.96 2.08 0.90 1.01 1.17 0.77 0.84 15.15%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 -
Price 3.63 2.46 1.84 2.05 3.00 1.75 1.60 -
P/RPS 1.10 0.52 0.38 0.38 0.51 0.34 0.35 21.01%
P/EPS 12.35 4.81 6.33 9.72 7.66 5.36 5.91 13.06%
EY 8.09 20.79 15.79 10.29 13.05 18.65 16.91 -11.55%
DY 5.51 7.76 10.87 12.07 3.33 9.14 3.75 6.62%
P/NAPS 2.12 2.46 0.92 0.92 1.21 0.77 0.80 17.62%

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