[MAMEE] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.59%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 490,458 435,396 396,349 366,932 353,803 321,451 282,427 9.63%
PBT 45,226 57,573 38,570 20,579 25,292 29,717 20,248 14.32%
Tax -8,368 -11,750 -8,533 -5,796 -5,409 -7,064 -5,891 6.02%
NP 36,858 45,823 30,037 14,783 19,883 22,653 14,357 17.00%
-
NP to SH 37,316 45,805 30,028 14,772 19,856 22,671 14,325 17.29%
-
Tax Rate 18.50% 20.41% 22.12% 28.16% 21.39% 23.77% 29.09% -
Total Cost 453,600 389,573 366,312 352,149 333,920 298,798 268,070 9.15%
-
Net Worth 256,217 237,840 163,271 180,595 160,179 143,296 127,536 12.32%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 29,188 12,472 16,263 14,120 12,273 15,487 3,569 41.91%
Div Payout % 78.22% 27.23% 54.16% 95.59% 61.81% 68.31% 24.92% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 256,217 237,840 163,271 180,595 160,179 143,296 127,536 12.32%
NOSH 145,578 145,914 81,635 81,349 63,563 59,458 59,876 15.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.52% 10.52% 7.58% 4.03% 5.62% 7.05% 5.08% -
ROE 14.56% 19.26% 18.39% 8.18% 12.40% 15.82% 11.23% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 336.90 298.39 485.51 451.06 556.62 540.63 471.68 -5.45%
EPS 25.63 31.39 36.78 18.16 31.24 38.13 23.92 1.15%
DPS 20.00 8.55 20.00 17.36 19.31 26.00 6.00 22.20%
NAPS 1.76 1.63 2.00 2.22 2.52 2.41 2.13 -3.12%
Adjusted Per Share Value based on latest NOSH - 81,349
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 337.05 299.21 272.38 252.16 243.14 220.91 194.09 9.63%
EPS 25.64 31.48 20.64 10.15 13.65 15.58 9.84 17.29%
DPS 20.06 8.57 11.18 9.70 8.43 10.64 2.45 41.94%
NAPS 1.7608 1.6345 1.122 1.2411 1.1008 0.9848 0.8765 12.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.50 3.00 1.98 2.09 2.72 1.94 1.73 -
P/RPS 1.04 1.01 0.41 0.46 0.49 0.36 0.37 18.78%
P/EPS 13.65 9.56 5.38 11.51 8.71 5.09 7.23 11.16%
EY 7.32 10.46 18.58 8.69 11.48 19.65 13.83 -10.05%
DY 5.71 2.85 10.10 8.31 7.10 13.40 3.47 8.65%
P/NAPS 1.99 1.84 0.99 0.94 1.08 0.80 0.81 16.15%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 26/05/10 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 -
Price 4.20 2.85 2.25 1.90 2.96 2.05 1.66 -
P/RPS 1.25 0.96 0.46 0.42 0.53 0.38 0.35 23.62%
P/EPS 16.39 9.08 6.12 10.46 9.48 5.38 6.94 15.39%
EY 6.10 11.01 16.35 9.56 10.55 18.60 14.41 -13.34%
DY 4.76 3.00 8.89 9.14 6.52 12.68 3.61 4.71%
P/NAPS 2.39 1.75 1.13 0.86 1.17 0.85 0.78 20.50%

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