[MARCO] YoY Annualized Quarter 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- -5.23%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 125,900 105,554 86,806 88,313 75,249 63,986 62,294 12.43%
PBT 17,730 10,296 6,472 6,569 4,938 3,862 3,489 31.10%
Tax -4,784 -2,712 -1,477 -1,853 -1,206 -968 -1,054 28.65%
NP 12,946 7,584 4,994 4,716 3,732 2,894 2,434 32.10%
-
NP to SH 12,946 7,584 4,994 4,716 3,732 2,894 2,434 32.10%
-
Tax Rate 26.98% 26.34% 22.82% 28.21% 24.42% 25.06% 30.21% -
Total Cost 112,953 97,970 81,812 83,597 71,517 61,092 59,860 11.15%
-
Net Worth 0 92,429 84,815 84,887 78,946 79,603 71,735 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 14,304 - - - - - - -
Div Payout % 110.49% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 92,429 84,815 84,887 78,946 79,603 71,735 -
NOSH 715,248 710,999 706,792 707,399 717,692 723,666 652,142 1.55%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.28% 7.18% 5.75% 5.34% 4.96% 4.52% 3.91% -
ROE 0.00% 8.21% 5.89% 5.56% 4.73% 3.64% 3.39% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.60 14.85 12.28 12.48 10.48 8.84 9.55 10.72%
EPS 1.81 1.07 0.71 0.67 0.52 0.40 0.37 30.27%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.12 0.12 0.11 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 699,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.94 10.01 8.23 8.38 7.14 6.07 5.91 12.42%
EPS 1.23 0.72 0.47 0.45 0.35 0.27 0.23 32.22%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0877 0.0804 0.0805 0.0749 0.0755 0.068 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.12 0.12 0.09 0.17 0.17 0.18 -
P/RPS 0.68 0.81 0.98 0.72 1.62 1.92 1.88 -15.58%
P/EPS 6.63 11.25 16.98 13.50 32.69 42.50 48.21 -28.14%
EY 15.08 8.89 5.89 7.41 3.06 2.35 2.07 39.21%
DY 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.00 0.75 1.55 1.55 1.64 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 22/11/10 23/11/09 14/11/08 29/11/07 29/11/06 30/11/05 -
Price 0.14 0.14 0.12 0.09 0.16 0.17 0.22 -
P/RPS 0.80 0.94 0.98 0.72 1.53 1.92 2.30 -16.13%
P/EPS 7.73 13.12 16.98 13.50 30.77 42.50 58.93 -28.70%
EY 12.93 7.62 5.89 7.41 3.25 2.35 1.70 40.21%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 1.00 0.75 1.45 1.55 2.00 -

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