[MARCO] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,894 128,153 109,891 93,035 93,839 79,520 65,564 9.79%
PBT 19,276 18,563 11,415 7,045 5,600 5,428 4,247 28.64%
Tax -4,405 -4,842 -2,738 -1,657 -1,277 -1,406 -1,167 24.75%
NP 14,871 13,721 8,677 5,388 4,323 4,022 3,080 29.97%
-
NP to SH 14,871 13,721 8,677 5,388 4,323 4,022 3,080 29.97%
-
Tax Rate 22.85% 26.08% 23.99% 23.52% 22.80% 25.90% 27.48% -
Total Cost 100,023 114,432 101,214 87,647 89,516 75,498 62,484 8.14%
-
Net Worth 101,482 93,299 92,459 85,183 85,888 84,985 77,741 4.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,148 10,550 - - - 3,541 3,533 19.20%
Div Payout % 68.24% 76.89% - - - 88.04% 114.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,482 93,299 92,459 85,183 85,888 84,985 77,741 4.53%
NOSH 724,874 717,692 711,229 709,862 715,737 708,214 706,744 0.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.94% 10.71% 7.90% 5.79% 4.61% 5.06% 4.70% -
ROE 14.65% 14.71% 9.38% 6.33% 5.03% 4.73% 3.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.85 17.86 15.45 13.11 13.11 11.23 9.28 9.32%
EPS 2.04 1.92 1.22 0.76 0.61 0.56 0.43 29.59%
DPS 1.40 1.47 0.00 0.00 0.00 0.50 0.50 18.70%
NAPS 0.14 0.13 0.13 0.12 0.12 0.12 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 717,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.90 12.16 10.42 8.82 8.90 7.54 6.22 9.79%
EPS 1.41 1.30 0.82 0.51 0.41 0.38 0.29 30.12%
DPS 0.96 1.00 0.00 0.00 0.00 0.34 0.34 18.86%
NAPS 0.0963 0.0885 0.0877 0.0808 0.0815 0.0806 0.0737 4.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.17 0.14 0.12 0.09 0.14 0.17 -
P/RPS 0.88 0.95 0.91 0.92 0.69 1.25 1.83 -11.47%
P/EPS 6.82 8.89 11.48 15.81 14.90 24.65 39.01 -25.20%
EY 14.65 11.25 8.71 6.33 6.71 4.06 2.56 33.70%
DY 10.00 8.65 0.00 0.00 0.00 3.57 2.94 22.61%
P/NAPS 1.00 1.31 1.08 1.00 0.75 1.17 1.55 -7.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 24/02/11 22/02/10 23/02/09 21/02/08 27/02/07 -
Price 0.145 0.17 0.14 0.12 0.09 0.12 0.19 -
P/RPS 0.91 0.95 0.91 0.92 0.69 1.07 2.05 -12.64%
P/EPS 7.07 8.89 11.48 15.81 14.90 21.13 43.60 -26.13%
EY 14.15 11.25 8.71 6.33 6.71 4.73 2.29 35.42%
DY 9.66 8.65 0.00 0.00 0.00 4.17 2.63 24.18%
P/NAPS 1.04 1.31 1.08 1.00 0.75 1.00 1.73 -8.12%

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