[MARCO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.16%
YoY- -4.81%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,083 97,033 93,035 92,709 93,459 93,335 93,838 4.40%
PBT 8,655 7,586 7,045 5,527 5,666 5,636 5,600 33.78%
Tax -1,940 -1,825 -1,657 -995 -1,437 -1,305 -1,276 32.32%
NP 6,715 5,761 5,388 4,532 4,229 4,331 4,324 34.21%
-
NP to SH 6,715 5,761 5,388 4,532 4,229 4,331 4,324 34.21%
-
Tax Rate 22.41% 24.06% 23.52% 18.00% 25.36% 23.15% 22.79% -
Total Cost 93,368 91,272 87,647 88,177 89,230 89,004 89,514 2.85%
-
Net Worth 86,151 92,582 86,159 85,452 84,599 84,333 82,899 2.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 86,151 92,582 86,159 85,452 84,599 84,333 82,899 2.60%
NOSH 717,931 712,173 717,999 712,105 705,000 702,777 690,833 2.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.71% 5.94% 5.79% 4.89% 4.52% 4.64% 4.61% -
ROE 7.79% 6.22% 6.25% 5.30% 5.00% 5.14% 5.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.94 13.62 12.96 13.02 13.26 13.28 13.58 1.76%
EPS 0.94 0.81 0.75 0.64 0.60 0.62 0.63 30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 712,105
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.49 9.20 8.82 8.79 8.86 8.85 8.90 4.38%
EPS 0.64 0.55 0.51 0.43 0.40 0.41 0.41 34.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0878 0.0817 0.0811 0.0802 0.08 0.0786 2.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.12 0.12 0.12 0.13 0.09 0.09 -
P/RPS 0.86 0.88 0.93 0.92 0.98 0.68 0.66 19.35%
P/EPS 12.83 14.83 15.99 18.86 21.67 14.60 14.38 -7.34%
EY 7.79 6.74 6.25 5.30 4.61 6.85 6.95 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.00 1.08 0.75 0.75 21.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 -
Price 0.12 0.12 0.12 0.12 0.12 0.13 0.09 -
P/RPS 0.86 0.88 0.93 0.92 0.91 0.98 0.66 19.35%
P/EPS 12.83 14.83 15.99 18.86 20.00 21.09 14.38 -7.34%
EY 7.79 6.74 6.25 5.30 5.00 4.74 6.95 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.00 1.00 1.08 0.75 21.20%

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