[MARCO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.7%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 93,459 93,335 93,838 89,317 87,754 83,343 79,520 11.37%
PBT 5,666 5,636 5,600 6,651 6,312 5,949 5,428 2.90%
Tax -1,437 -1,305 -1,276 -1,890 -1,584 -1,475 -1,407 1.41%
NP 4,229 4,331 4,324 4,761 4,728 4,474 4,021 3.42%
-
NP to SH 4,229 4,331 4,324 4,761 4,728 4,474 4,021 3.42%
-
Tax Rate 25.36% 23.15% 22.79% 28.42% 25.10% 24.79% 25.92% -
Total Cost 89,230 89,004 89,514 84,556 83,026 78,869 75,499 11.79%
-
Net Worth 84,599 84,333 82,899 83,999 86,823 83,866 87,524 -2.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,646 3,646 3,646 3,646 -
Div Payout % - - - 76.60% 77.13% 81.51% 90.70% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,599 84,333 82,899 83,999 86,823 83,866 87,524 -2.24%
NOSH 705,000 702,777 690,833 699,999 723,529 698,888 729,375 -2.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.52% 4.64% 4.61% 5.33% 5.39% 5.37% 5.06% -
ROE 5.00% 5.14% 5.22% 5.67% 5.45% 5.33% 4.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.26 13.28 13.58 12.76 12.13 11.93 10.90 13.97%
EPS 0.60 0.62 0.63 0.68 0.65 0.64 0.55 5.97%
DPS 0.00 0.00 0.00 0.52 0.50 0.52 0.50 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.86 8.85 8.90 8.47 8.32 7.91 7.54 11.36%
EPS 0.40 0.41 0.41 0.45 0.45 0.42 0.38 3.48%
DPS 0.00 0.00 0.00 0.35 0.35 0.35 0.35 -
NAPS 0.0802 0.08 0.0786 0.0797 0.0824 0.0795 0.083 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.09 0.09 0.09 0.11 0.12 0.14 -
P/RPS 0.98 0.68 0.66 0.71 0.91 1.01 1.28 -16.32%
P/EPS 21.67 14.60 14.38 13.23 16.83 18.75 25.39 -10.03%
EY 4.61 6.85 6.95 7.56 5.94 5.33 3.94 11.04%
DY 0.00 0.00 0.00 5.79 4.58 4.35 3.57 -
P/NAPS 1.08 0.75 0.75 0.75 0.92 1.00 1.17 -5.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 26/05/08 21/02/08 -
Price 0.12 0.13 0.09 0.09 0.11 0.12 0.12 -
P/RPS 0.91 0.98 0.66 0.71 0.91 1.01 1.10 -11.88%
P/EPS 20.00 21.09 14.38 13.23 16.83 18.75 21.77 -5.50%
EY 5.00 4.74 6.95 7.56 5.94 5.33 4.59 5.87%
DY 0.00 0.00 0.00 5.79 4.58 4.35 4.17 -
P/NAPS 1.00 1.08 0.75 0.75 0.92 1.00 1.00 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