[MAMEE] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -14.16%

YoY- -12.42%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	435,396	396,349	366,932	353,803	321,451	282,427	260,636	8.92%
YoY %	9.85%	8.02%	3.71%	10.06%	13.82%	8.36%	-	-
Horiz. %	167.05%	152.07%	140.78%	135.75%	123.33%	108.36%	100.00%	-
PBT	57,573	38,570	20,579	25,292	29,717	20,248	20,967	18.32%
YoY %	49.27%	87.42%	-18.63%	-14.89%	46.77%	-3.43%	-	-
Horiz. %	274.59%	183.96%	98.15%	120.63%	141.73%	96.57%	100.00%	-
Tax	-11,750	-8,533	-5,796	-5,409	-7,064	-5,891	-5,956	11.98%
YoY %	-37.70%	-47.22%	-7.15%	23.43%	-19.91%	1.09%	-	-
Horiz. %	197.28%	143.27%	97.31%	90.82%	118.60%	98.91%	100.00%	-
NP	45,823	30,037	14,783	19,883	22,653	14,357	15,011	20.43%
YoY %	52.56%	103.19%	-25.65%	-12.23%	57.78%	-4.36%	-	-
Horiz. %	305.26%	200.10%	98.48%	132.46%	150.91%	95.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,805	30,028	14,772	19,856	22,671	14,325	15,011	20.42%
YoY %	52.54%	103.28%	-25.60%	-12.42%	58.26%	-4.57%	-	-
Horiz. %	305.14%	200.04%	98.41%	132.28%	151.03%	95.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.41%	22.12%	28.16%	21.39%	23.77%	29.09%	28.41%	-
YoY %	-7.73%	-21.45%	31.65%	-10.01%	-18.29%	2.39%	-	-
Horiz. %	71.84%	77.86%	99.12%	75.29%	83.67%	102.39%	100.00%	-
Total Cost	389,573	366,312	352,149	333,920	298,798	268,070	245,625	7.98%
YoY %	6.35%	4.02%	5.46%	11.75%	11.46%	9.14%	-	-
Horiz. %	158.60%	149.13%	143.37%	135.95%	121.65%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,840	163,271	180,595	160,179	143,296	127,536	117,866	12.40%
YoY %	45.67%	-9.59%	12.75%	11.78%	12.36%	8.20%	-	-
Horiz. %	201.79%	138.52%	153.22%	135.90%	121.58%	108.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	12,472	16,263	14,120	12,273	15,487	3,569	3,721	22.32%
YoY %	-23.31%	15.18%	15.05%	-20.75%	333.93%	-4.08%	-	-
Horiz. %	335.18%	437.06%	379.47%	329.83%	416.21%	95.92%	100.00%	-
Div Payout %	27.23%	54.16%	95.59%	61.81%	68.31%	24.92%	24.80%	-
YoY %	-49.72%	-43.34%	54.65%	-9.52%	174.12%	0.48%	-	-
Horiz. %	109.80%	218.39%	385.44%	249.23%	275.44%	100.48%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	237,840	163,271	180,595	160,179	143,296	127,536	117,866	12.40%
YoY %	45.67%	-9.59%	12.75%	11.78%	12.36%	8.20%	-	-
Horiz. %	201.79%	138.52%	153.22%	135.90%	121.58%	108.20%	100.00%	-
NOSH	145,914	81,635	81,349	63,563	59,458	59,876	59,830	16.01%
YoY %	78.74%	0.35%	27.98%	6.90%	-0.70%	0.08%	-	-
Horiz. %	243.88%	136.44%	135.97%	106.24%	99.38%	100.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.52%	7.58%	4.03%	5.62%	7.05%	5.08%	5.76%	-
YoY %	38.79%	88.09%	-28.29%	-20.28%	38.78%	-11.81%	-	-
Horiz. %	182.64%	131.60%	69.97%	97.57%	122.40%	88.19%	100.00%	-
ROE	19.26%	18.39%	8.18%	12.40%	15.82%	11.23%	12.74%	-
YoY %	4.73%	124.82%	-34.03%	-21.62%	40.87%	-11.85%	-	-
Horiz. %	151.18%	144.35%	64.21%	97.33%	124.18%	88.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	298.39	485.51	451.06	556.62	540.63	471.68	435.62	-6.10%
YoY %	-38.54%	7.64%	-18.96%	2.96%	14.62%	8.28%	-	-
Horiz. %	68.50%	111.45%	103.54%	127.78%	124.11%	108.28%	100.00%	-
EPS	31.39	36.78	18.16	31.24	38.13	23.92	25.09	3.80%
YoY %	-14.65%	102.53%	-41.87%	-18.07%	59.41%	-4.66%	-	-
Horiz. %	125.11%	146.59%	72.38%	124.51%	151.97%	95.34%	100.00%	-
DPS	8.55	20.00	17.36	19.31	26.00	6.00	6.22	5.44%
YoY %	-57.25%	15.21%	-10.10%	-25.73%	333.33%	-3.54%	-	-
Horiz. %	137.46%	321.54%	279.10%	310.45%	418.01%	96.46%	100.00%	-
NAPS	1.63	2.00	2.22	2.52	2.41	2.13	1.97	-3.10%
YoY %	-18.50%	-9.91%	-11.90%	4.56%	13.15%	8.12%	-	-
Horiz. %	82.74%	101.52%	112.69%	127.92%	122.34%	108.12%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 63,563
RPS	299.21	272.38	252.16	243.14	220.91	194.09	179.11	8.92%
YoY %	9.85%	8.02%	3.71%	10.06%	13.82%	8.36%	-	-
Horiz. %	167.05%	152.07%	140.78%	135.75%	123.34%	108.36%	100.00%	-
EPS	31.48	20.64	10.15	13.65	15.58	9.84	10.32	20.41%
YoY %	52.52%	103.35%	-25.64%	-12.39%	58.33%	-4.65%	-	-
Horiz. %	305.04%	200.00%	98.35%	132.27%	150.97%	95.35%	100.00%	-
DPS	8.57	11.18	9.70	8.43	10.64	2.45	2.56	22.29%
YoY %	-23.35%	15.26%	15.07%	-20.77%	334.29%	-4.30%	-	-
Horiz. %	334.77%	436.72%	378.91%	329.30%	415.62%	95.70%	100.00%	-
NAPS	1.6345	1.122	1.2411	1.1008	0.9848	0.8765	0.81	12.40%
YoY %	45.68%	-9.60%	12.75%	11.78%	12.36%	8.21%	-	-
Horiz. %	201.79%	138.52%	153.22%	135.90%	121.58%	108.21%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.00	1.98	2.09	2.72	1.94	1.73	1.81	-
P/RPS	1.01	0.41	0.46	0.49	0.36	0.37	0.42	15.73%
YoY %	146.34%	-10.87%	-6.12%	36.11%	-2.70%	-11.90%	-	-
Horiz. %	240.48%	97.62%	109.52%	116.67%	85.71%	88.10%	100.00%	-
P/EPS	9.56	5.38	11.51	8.71	5.09	7.23	7.21	4.81%
YoY %	77.70%	-53.26%	32.15%	71.12%	-29.60%	0.28%	-	-
Horiz. %	132.59%	74.62%	159.64%	120.80%	70.60%	100.28%	100.00%	-
EY	10.46	18.58	8.69	11.48	19.65	13.83	13.86	-4.58%
YoY %	-43.70%	113.81%	-24.30%	-41.58%	42.08%	-0.22%	-	-
Horiz. %	75.47%	134.05%	62.70%	82.83%	141.77%	99.78%	100.00%	-
DY	2.85	10.10	8.31	7.10	13.40	3.47	3.44	-3.08%
YoY %	-71.78%	21.54%	17.04%	-47.01%	286.17%	0.87%	-	-
Horiz. %	82.85%	293.60%	241.57%	206.40%	389.53%	100.87%	100.00%	-
P/NAPS	1.84	0.99	0.94	1.08	0.80	0.81	0.92	12.24%
YoY %	85.86%	5.32%	-12.96%	35.00%	-1.23%	-11.96%	-	-
Horiz. %	200.00%	107.61%	102.17%	117.39%	86.96%	88.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	19/08/08	28/05/07	22/05/06	18/05/05	28/05/04	-
Price	2.85	2.25	1.90	2.96	2.05	1.66	1.68	-
P/RPS	0.96	0.46	0.42	0.53	0.38	0.35	0.39	16.19%
YoY %	108.70%	9.52%	-20.75%	39.47%	8.57%	-10.26%	-	-
Horiz. %	246.15%	117.95%	107.69%	135.90%	97.44%	89.74%	100.00%	-
P/EPS	9.08	6.12	10.46	9.48	5.38	6.94	6.70	5.19%
YoY %	48.37%	-41.49%	10.34%	76.21%	-22.48%	3.58%	-	-
Horiz. %	135.52%	91.34%	156.12%	141.49%	80.30%	103.58%	100.00%	-
EY	11.01	16.35	9.56	10.55	18.60	14.41	14.93	-4.94%
YoY %	-32.66%	71.03%	-9.38%	-43.28%	29.08%	-3.48%	-	-
Horiz. %	73.74%	109.51%	64.03%	70.66%	124.58%	96.52%	100.00%	-
DY	3.00	8.89	9.14	6.52	12.68	3.61	3.70	-3.43%
YoY %	-66.25%	-2.74%	40.18%	-48.58%	251.25%	-2.43%	-	-
Horiz. %	81.08%	240.27%	247.03%	176.22%	342.70%	97.57%	100.00%	-
P/NAPS	1.75	1.13	0.86	1.17	0.85	0.78	0.85	12.78%
YoY %	54.87%	31.40%	-26.50%	37.65%	8.97%	-8.24%	-	-
Horiz. %	205.88%	132.94%	101.18%	137.65%	100.00%	91.76%	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