[MARCO] YoY Cumulative 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- 42.16%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 94,425 79,166 65,105 66,235 56,437 47,990 46,721 12.43%
PBT 13,298 7,722 4,854 4,927 3,704 2,897 2,617 31.10%
Tax -3,588 -2,034 -1,108 -1,390 -905 -726 -791 28.64%
NP 9,710 5,688 3,746 3,537 2,799 2,171 1,826 32.09%
-
NP to SH 9,710 5,688 3,746 3,537 2,799 2,171 1,826 32.09%
-
Tax Rate 26.98% 26.34% 22.83% 28.21% 24.43% 25.06% 30.23% -
Total Cost 84,715 73,478 61,359 62,698 53,638 45,819 44,895 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 10,728 - - - - - - -
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 715,248 710,999 706,792 707,400 717,692 723,666 652,142 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% 6.15% 4.42% 4.17% 3.55% 2.73% 2.55% -
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 13.20 11.13 9.21 9.36 7.86 6.63 7.16 10.72%
EPS 1.36 0.80 0.53 0.50 0.39 0.30 0.28 30.12%
DPS 1.50 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 8.96 7.51 6.18 6.28 5.35 4.55 4.43 12.45%
EPS 0.92 0.54 0.36 0.34 0.27 0.21 0.17 32.48%
DPS 1.02 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 0.91 1.08 1.30 0.96 2.16 2.56 2.51 -15.55%
P/EPS 8.84 15.00 22.64 18.00 43.59 56.67 64.29 -28.14%
EY 11.31 6.67 4.42 5.56 2.29 1.76 1.56 39.09%
DY 12.50 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 1.06 1.26 1.30 0.96 2.03 2.56 3.07 -16.23%
P/EPS 10.31 17.50 22.64 18.00 41.03 56.67 78.57 -28.70%
EY 9.70 5.71 4.42 5.56 2.44 1.76 1.27 40.31%
DY 10.71 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