[MAMEE] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 16.46%
YoY- 58.26%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 396,349 366,932 353,803 321,451 282,427 260,636 240,802 8.65%
PBT 38,570 20,579 25,292 29,717 20,248 20,967 8,630 28.31%
Tax -8,533 -5,796 -5,409 -7,064 -5,891 -5,956 -3,189 17.80%
NP 30,037 14,783 19,883 22,653 14,357 15,011 5,441 32.90%
-
NP to SH 30,028 14,772 19,856 22,671 14,325 15,011 5,441 32.90%
-
Tax Rate 22.12% 28.16% 21.39% 23.77% 29.09% 28.41% 36.95% -
Total Cost 366,312 352,149 333,920 298,798 268,070 245,625 235,361 7.64%
-
Net Worth 163,271 180,595 160,179 143,296 127,536 117,866 61,346 17.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 16,263 14,120 12,273 15,487 3,569 3,721 3,072 31.98%
Div Payout % 54.16% 95.59% 61.81% 68.31% 24.92% 24.80% 56.46% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 163,271 180,595 160,179 143,296 127,536 117,866 61,346 17.70%
NOSH 81,635 81,349 63,563 59,458 59,876 59,830 61,346 4.87%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.58% 4.03% 5.62% 7.05% 5.08% 5.76% 2.26% -
ROE 18.39% 8.18% 12.40% 15.82% 11.23% 12.74% 8.87% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 485.51 451.06 556.62 540.63 471.68 435.62 392.53 3.60%
EPS 36.78 18.16 31.24 38.13 23.92 25.09 8.87 26.72%
DPS 20.00 17.36 19.31 26.00 6.00 6.22 5.00 25.96%
NAPS 2.00 2.22 2.52 2.41 2.13 1.97 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 59,458
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 272.38 252.16 243.14 220.91 194.09 179.11 165.48 8.65%
EPS 20.64 10.15 13.65 15.58 9.84 10.32 3.74 32.90%
DPS 11.18 9.70 8.43 10.64 2.45 2.56 2.11 32.00%
NAPS 1.122 1.2411 1.1008 0.9848 0.8765 0.81 0.4216 17.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.98 2.09 2.72 1.94 1.73 1.81 1.22 -
P/RPS 0.41 0.46 0.49 0.36 0.37 0.42 0.31 4.76%
P/EPS 5.38 11.51 8.71 5.09 7.23 7.21 13.76 -14.47%
EY 18.58 8.69 11.48 19.65 13.83 13.86 7.27 16.91%
DY 10.10 8.31 7.10 13.40 3.47 3.44 4.10 16.19%
P/NAPS 0.99 0.94 1.08 0.80 0.81 0.92 1.22 -3.41%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 -
Price 2.25 1.90 2.96 2.05 1.66 1.68 1.19 -
P/RPS 0.46 0.42 0.53 0.38 0.35 0.39 0.30 7.37%
P/EPS 6.12 10.46 9.48 5.38 6.94 6.70 13.42 -12.25%
EY 16.35 9.56 10.55 18.60 14.41 14.93 7.45 13.98%
DY 8.89 9.14 6.52 12.68 3.61 3.70 4.20 13.29%
P/NAPS 1.13 0.86 1.17 0.85 0.78 0.85 1.19 -0.85%

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