[MARCO] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.98%
YoY- 58.13%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 115,161 115,982 103,776 128,153 125,900 130,664 138,744 -11.64%
PBT 17,853 19,042 14,700 18,563 17,730 17,216 15,528 9.72%
Tax -4,194 -4,358 -3,444 -4,842 -4,784 -4,760 -4,072 1.98%
NP 13,658 14,684 11,256 13,721 12,946 12,456 11,456 12.39%
-
NP to SH 13,658 14,684 11,256 13,721 12,946 12,456 11,456 12.39%
-
Tax Rate 23.49% 22.89% 23.43% 26.08% 26.98% 27.65% 26.22% -
Total Cost 101,502 101,298 92,520 114,432 112,953 118,208 127,288 -13.97%
-
Net Worth 101,713 94,500 93,799 93,299 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 23,089 10,550 14,304 21,356 - -
Div Payout % - - 205.13% 76.89% 110.49% 171.45% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 101,713 94,500 93,799 93,299 0 0 0 -
NOSH 726,524 726,930 721,538 717,692 715,248 711,868 711,666 1.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.86% 12.66% 10.85% 10.71% 10.28% 9.53% 8.26% -
ROE 13.43% 15.54% 12.00% 14.71% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.85 15.96 14.38 17.86 17.60 18.36 19.50 -12.87%
EPS 1.88 2.02 1.56 1.92 1.81 1.74 1.60 11.31%
DPS 0.00 0.00 3.20 1.47 2.00 3.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 831,914
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.92 11.00 9.84 12.16 11.94 12.39 13.16 -11.66%
EPS 1.30 1.39 1.07 1.30 1.23 1.18 1.09 12.42%
DPS 0.00 0.00 2.19 1.00 1.36 2.03 0.00 -
NAPS 0.0965 0.0896 0.089 0.0885 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.16 0.17 0.12 0.14 0.14 -
P/RPS 0.88 0.88 1.11 0.95 0.68 0.76 0.72 14.27%
P/EPS 7.45 6.93 10.26 8.89 6.63 8.00 8.70 -9.79%
EY 13.43 14.43 9.75 11.25 15.08 12.50 11.50 10.86%
DY 0.00 0.00 20.00 8.65 16.67 21.43 0.00 -
P/NAPS 1.00 1.08 1.23 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 23/08/12 21/05/12 22/02/12 23/11/11 25/08/11 27/05/11 -
Price 0.14 0.14 0.14 0.17 0.14 0.13 0.14 -
P/RPS 0.88 0.88 0.97 0.95 0.80 0.71 0.72 14.27%
P/EPS 7.45 6.93 8.97 8.89 7.73 7.43 8.70 -9.79%
EY 13.43 14.43 11.14 11.25 12.93 13.46 11.50 10.86%
DY 0.00 0.00 22.86 8.65 14.29 23.08 0.00 -
P/NAPS 1.00 1.08 1.08 1.31 0.00 0.00 0.00 -

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

Post a Comment