[MARCO] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.77%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 109,891 93,035 93,839 79,520 65,564 61,932 62,165 9.95%
PBT 11,415 7,045 5,600 5,428 4,247 3,780 2,896 25.67%
Tax -2,738 -1,657 -1,277 -1,406 -1,167 -1,189 -671 26.39%
NP 8,677 5,388 4,323 4,022 3,080 2,591 2,225 25.44%
-
NP to SH 8,677 5,388 4,323 4,022 3,080 2,591 2,225 25.44%
-
Tax Rate 23.99% 23.52% 22.80% 25.90% 27.48% 31.46% 23.17% -
Total Cost 101,214 87,647 89,516 75,498 62,484 59,341 59,940 9.11%
-
Net Worth 92,459 85,183 85,888 84,985 77,741 73,079 71,855 4.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 3,541 3,533 - - -
Div Payout % - - - 88.04% 114.73% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 92,459 85,183 85,888 84,985 77,741 73,079 71,855 4.28%
NOSH 711,229 709,862 715,737 708,214 706,744 664,358 653,235 1.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.90% 5.79% 4.61% 5.06% 4.70% 4.18% 3.58% -
ROE 9.38% 6.33% 5.03% 4.73% 3.96% 3.55% 3.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.45 13.11 13.11 11.23 9.28 9.32 9.52 8.40%
EPS 1.22 0.76 0.61 0.56 0.43 0.39 0.34 23.71%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.11 0.11 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 729,375
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.42 8.82 8.90 7.54 6.22 5.87 5.90 9.93%
EPS 0.82 0.51 0.41 0.38 0.29 0.25 0.21 25.47%
DPS 0.00 0.00 0.00 0.34 0.34 0.00 0.00 -
NAPS 0.0877 0.0808 0.0815 0.0806 0.0737 0.0693 0.0682 4.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.14 0.12 0.09 0.14 0.17 0.14 2.77 -
P/RPS 0.91 0.92 0.69 1.25 1.83 1.50 29.11 -43.85%
P/EPS 11.48 15.81 14.90 24.65 39.01 35.90 813.24 -50.82%
EY 8.71 6.33 6.71 4.06 2.56 2.79 0.12 104.17%
DY 0.00 0.00 0.00 3.57 2.94 0.00 0.00 -
P/NAPS 1.08 1.00 0.75 1.17 1.55 1.27 25.18 -40.82%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 23/02/09 21/02/08 27/02/07 15/03/06 18/02/05 -
Price 0.14 0.12 0.09 0.12 0.19 0.21 0.26 -
P/RPS 0.91 0.92 0.69 1.07 2.05 2.25 2.73 -16.72%
P/EPS 11.48 15.81 14.90 21.13 43.60 53.85 76.33 -27.06%
EY 8.71 6.33 6.71 4.73 2.29 1.86 1.31 37.10%
DY 0.00 0.00 0.00 4.17 2.63 0.00 0.00 -
P/NAPS 1.08 1.00 0.75 1.00 1.73 1.91 2.36 -12.21%

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