[MAMEE] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

31-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -12.94%

YoY- -18.53%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	490,458	435,396	396,349	366,932	353,803	321,451	282,427	9.63%
YoY %	12.65%	9.85%	8.02%	3.71%	10.06%	13.82%	-	-
Horiz. %	173.66%	154.16%	140.34%	129.92%	125.27%	113.82%	100.00%	-
PBT	45,226	57,573	38,570	20,579	25,292	29,717	20,248	14.32%
YoY %	-21.45%	49.27%	87.42%	-18.63%	-14.89%	46.77%	-	-
Horiz. %	223.36%	284.34%	190.49%	101.63%	124.91%	146.77%	100.00%	-
Tax	-8,368	-11,750	-8,533	-5,796	-5,409	-7,064	-5,891	6.02%
YoY %	28.78%	-37.70%	-47.22%	-7.15%	23.43%	-19.91%	-	-
Horiz. %	142.05%	199.46%	144.85%	98.39%	91.82%	119.91%	100.00%	-
NP	36,858	45,823	30,037	14,783	19,883	22,653	14,357	17.00%
YoY %	-19.56%	52.56%	103.19%	-25.65%	-12.23%	57.78%	-	-
Horiz. %	256.72%	319.17%	209.22%	102.97%	138.49%	157.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,316	45,805	30,028	14,772	19,856	22,671	14,325	17.29%
YoY %	-18.53%	52.54%	103.28%	-25.60%	-12.42%	58.26%	-	-
Horiz. %	260.50%	319.76%	209.62%	103.12%	138.61%	158.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.50%	20.41%	22.12%	28.16%	21.39%	23.77%	29.09%	-
YoY %	-9.36%	-7.73%	-21.45%	31.65%	-10.01%	-18.29%	-	-
Horiz. %	63.60%	70.16%	76.04%	96.80%	73.53%	81.71%	100.00%	-
Total Cost	453,600	389,573	366,312	352,149	333,920	298,798	268,070	9.15%
YoY %	16.44%	6.35%	4.02%	5.46%	11.75%	11.46%	-	-
Horiz. %	169.21%	145.33%	136.65%	131.36%	124.56%	111.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,217	237,840	163,271	180,595	160,179	143,296	127,536	12.32%
YoY %	7.73%	45.67%	-9.59%	12.75%	11.78%	12.36%	-	-
Horiz. %	200.90%	186.49%	128.02%	141.60%	125.60%	112.36%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	29,188	12,472	16,263	14,120	12,273	15,487	3,569	41.91%
YoY %	134.03%	-23.31%	15.18%	15.05%	-20.75%	333.93%	-	-
Horiz. %	817.82%	349.45%	455.67%	395.63%	343.88%	433.93%	100.00%	-
Div Payout %	78.22%	27.23%	54.16%	95.59%	61.81%	68.31%	24.92%	-
YoY %	187.26%	-49.72%	-43.34%	54.65%	-9.52%	174.12%	-	-
Horiz. %	313.88%	109.27%	217.34%	383.59%	248.03%	274.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	256,217	237,840	163,271	180,595	160,179	143,296	127,536	12.32%
YoY %	7.73%	45.67%	-9.59%	12.75%	11.78%	12.36%	-	-
Horiz. %	200.90%	186.49%	128.02%	141.60%	125.60%	112.36%	100.00%	-
NOSH	145,578	145,914	81,635	81,349	63,563	59,458	59,876	15.95%
YoY %	-0.23%	78.74%	0.35%	27.98%	6.90%	-0.70%	-	-
Horiz. %	243.13%	243.69%	136.34%	135.86%	106.16%	99.30%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	7.52%	10.52%	7.58%	4.03%	5.62%	7.05%	5.08%	-
YoY %	-28.52%	38.79%	88.09%	-28.29%	-20.28%	38.78%	-	-
Horiz. %	148.03%	207.09%	149.21%	79.33%	110.63%	138.78%	100.00%	-
ROE	14.56%	19.26%	18.39%	8.18%	12.40%	15.82%	11.23%	-
YoY %	-24.40%	4.73%	124.82%	-34.03%	-21.62%	40.87%	-	-
Horiz. %	129.65%	171.50%	163.76%	72.84%	110.42%	140.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	336.90	298.39	485.51	451.06	556.62	540.63	471.68	-5.45%
YoY %	12.91%	-38.54%	7.64%	-18.96%	2.96%	14.62%	-	-
Horiz. %	71.43%	63.26%	102.93%	95.63%	118.01%	114.62%	100.00%	-
EPS	25.63	31.39	36.78	18.16	31.24	38.13	23.92	1.15%
YoY %	-18.35%	-14.65%	102.53%	-41.87%	-18.07%	59.41%	-	-
Horiz. %	107.15%	131.23%	153.76%	75.92%	130.60%	159.41%	100.00%	-
DPS	20.00	8.55	20.00	17.36	19.31	26.00	6.00	22.20%
YoY %	133.92%	-57.25%	15.21%	-10.10%	-25.73%	333.33%	-	-
Horiz. %	333.33%	142.50%	333.33%	289.33%	321.83%	433.33%	100.00%	-
NAPS	1.76	1.63	2.00	2.22	2.52	2.41	2.13	-3.12%
YoY %	7.98%	-18.50%	-9.91%	-11.90%	4.56%	13.15%	-	-
Horiz. %	82.63%	76.53%	93.90%	104.23%	118.31%	113.15%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 145,578
RPS	337.05	299.21	272.38	252.16	243.14	220.91	194.09	9.63%
YoY %	12.65%	9.85%	8.02%	3.71%	10.06%	13.82%	-	-
Horiz. %	173.66%	154.16%	140.34%	129.92%	125.27%	113.82%	100.00%	-
EPS	25.64	31.48	20.64	10.15	13.65	15.58	9.84	17.29%
YoY %	-18.55%	52.52%	103.35%	-25.64%	-12.39%	58.33%	-	-
Horiz. %	260.57%	319.92%	209.76%	103.15%	138.72%	158.33%	100.00%	-
DPS	20.06	8.57	11.18	9.70	8.43	10.64	2.45	41.94%
YoY %	134.07%	-23.35%	15.26%	15.07%	-20.77%	334.29%	-	-
Horiz. %	818.78%	349.80%	456.33%	395.92%	344.08%	434.29%	100.00%	-
NAPS	1.7608	1.6345	1.122	1.2411	1.1008	0.9848	0.8765	12.32%
YoY %	7.73%	45.68%	-9.60%	12.75%	11.78%	12.36%	-	-
Horiz. %	200.89%	186.48%	128.01%	141.60%	125.59%	112.36%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	2.97%	146.34%	-10.87%	-6.12%	36.11%	-2.70%	-	-
Horiz. %	281.08%	272.97%	110.81%	124.32%	132.43%	97.30%	100.00%	-
P/EPS	13.65	9.56	5.38	11.51	8.71	5.09	7.23	11.16%
YoY %	42.78%	77.70%	-53.26%	32.15%	71.12%	-29.60%	-	-
Horiz. %	188.80%	132.23%	74.41%	159.20%	120.47%	70.40%	100.00%	-
EY	7.32	10.46	18.58	8.69	11.48	19.65	13.83	-10.05%
YoY %	-30.02%	-43.70%	113.81%	-24.30%	-41.58%	42.08%	-	-
Horiz. %	52.93%	75.63%	134.35%	62.83%	83.01%	142.08%	100.00%	-
DY	5.71	2.85	10.10	8.31	7.10	13.40	3.47	8.65%
YoY %	100.35%	-71.78%	21.54%	17.04%	-47.01%	286.17%	-	-
Horiz. %	164.55%	82.13%	291.07%	239.48%	204.61%	386.17%	100.00%	-
P/NAPS	1.99	1.84	0.99	0.94	1.08	0.80	0.81	16.15%
YoY %	8.15%	85.86%	5.32%	-12.96%	35.00%	-1.23%	-	-
Horiz. %	245.68%	227.16%	122.22%	116.05%	133.33%	98.77%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	30.21%	108.70%	9.52%	-20.75%	39.47%	8.57%	-	-
Horiz. %	357.14%	274.29%	131.43%	120.00%	151.43%	108.57%	100.00%	-
P/EPS	16.39	9.08	6.12	10.46	9.48	5.38	6.94	15.39%
YoY %	80.51%	48.37%	-41.49%	10.34%	76.21%	-22.48%	-	-
Horiz. %	236.17%	130.84%	88.18%	150.72%	136.60%	77.52%	100.00%	-
EY	6.10	11.01	16.35	9.56	10.55	18.60	14.41	-13.34%
YoY %	-44.60%	-32.66%	71.03%	-9.38%	-43.28%	29.08%	-	-
Horiz. %	42.33%	76.41%	113.46%	66.34%	73.21%	129.08%	100.00%	-
DY	4.76	3.00	8.89	9.14	6.52	12.68	3.61	4.71%
YoY %	58.67%	-66.25%	-2.74%	40.18%	-48.58%	251.25%	-	-
Horiz. %	131.86%	83.10%	246.26%	253.19%	180.61%	351.25%	100.00%	-
P/NAPS	2.39	1.75	1.13	0.86	1.17	0.85	0.78	20.50%
YoY %	36.57%	54.87%	31.40%	-26.50%	37.65%	8.97%	-	-
Horiz. %	306.41%	224.36%	144.87%	110.26%	150.00%	108.97%	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