[MARCO] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.22%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 128,153 109,891 93,035 93,839 79,520 65,564 61,932 12.87%
PBT 18,563 11,415 7,045 5,600 5,428 4,247 3,780 30.35%
Tax -4,842 -2,738 -1,657 -1,277 -1,406 -1,167 -1,189 26.35%
NP 13,721 8,677 5,388 4,323 4,022 3,080 2,591 32.00%
-
NP to SH 13,721 8,677 5,388 4,323 4,022 3,080 2,591 32.00%
-
Tax Rate 26.08% 23.99% 23.52% 22.80% 25.90% 27.48% 31.46% -
Total Cost 114,432 101,214 87,647 89,516 75,498 62,484 59,341 11.56%
-
Net Worth 93,299 92,459 85,183 85,888 84,985 77,741 73,079 4.15%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,550 - - - 3,541 3,533 - -
Div Payout % 76.89% - - - 88.04% 114.73% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 93,299 92,459 85,183 85,888 84,985 77,741 73,079 4.15%
NOSH 717,692 711,229 709,862 715,737 708,214 706,744 664,358 1.29%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.71% 7.90% 5.79% 4.61% 5.06% 4.70% 4.18% -
ROE 14.71% 9.38% 6.33% 5.03% 4.73% 3.96% 3.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.86 15.45 13.11 13.11 11.23 9.28 9.32 11.44%
EPS 1.92 1.22 0.76 0.61 0.56 0.43 0.39 30.41%
DPS 1.47 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.12 0.11 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 690,833
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.16 10.42 8.82 8.90 7.54 6.22 5.87 12.89%
EPS 1.30 0.82 0.51 0.41 0.38 0.29 0.25 31.60%
DPS 1.00 0.00 0.00 0.00 0.34 0.34 0.00 -
NAPS 0.0885 0.0877 0.0808 0.0815 0.0806 0.0737 0.0693 4.15%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.17 0.14 0.12 0.09 0.14 0.17 0.14 -
P/RPS 0.95 0.91 0.92 0.69 1.25 1.83 1.50 -7.32%
P/EPS 8.89 11.48 15.81 14.90 24.65 39.01 35.90 -20.74%
EY 11.25 8.71 6.33 6.71 4.06 2.56 2.79 26.14%
DY 8.65 0.00 0.00 0.00 3.57 2.94 0.00 -
P/NAPS 1.31 1.08 1.00 0.75 1.17 1.55 1.27 0.51%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 22/02/10 23/02/09 21/02/08 27/02/07 15/03/06 -
Price 0.17 0.14 0.12 0.09 0.12 0.19 0.21 -
P/RPS 0.95 0.91 0.92 0.69 1.07 2.05 2.25 -13.37%
P/EPS 8.89 11.48 15.81 14.90 21.13 43.60 53.85 -25.92%
EY 11.25 8.71 6.33 6.71 4.73 2.29 1.86 34.96%
DY 8.65 0.00 0.00 0.00 4.17 2.63 0.00 -
P/NAPS 1.31 1.08 1.00 0.75 1.00 1.73 1.91 -6.08%

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