[MARCO] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 52.55%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 119,215 114,894 128,153 109,891 93,035 93,839 79,520 6.97%
PBT 19,737 19,276 18,563 11,415 7,045 5,600 5,428 23.98%
Tax -4,696 -4,405 -4,842 -2,738 -1,657 -1,277 -1,406 22.23%
NP 15,041 14,871 13,721 8,677 5,388 4,323 4,022 24.56%
-
NP to SH 15,041 14,871 13,721 8,677 5,388 4,323 4,022 24.56%
-
Tax Rate 23.79% 22.85% 26.08% 23.99% 23.52% 22.80% 25.90% -
Total Cost 104,174 100,023 114,432 101,214 87,647 89,516 75,498 5.50%
-
Net Worth 113,086 101,482 93,299 92,459 85,183 85,888 84,985 4.87%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 19,386 10,148 10,550 - - - 3,541 32.72%
Div Payout % 128.89% 68.24% 76.89% - - - 88.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 113,086 101,482 93,299 92,459 85,183 85,888 84,985 4.87%
NOSH 807,759 724,874 717,692 711,229 709,862 715,737 708,214 2.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.62% 12.94% 10.71% 7.90% 5.79% 4.61% 5.06% -
ROE 13.30% 14.65% 14.71% 9.38% 6.33% 5.03% 4.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.76 15.85 17.86 15.45 13.11 13.11 11.23 4.65%
EPS 1.86 2.04 1.92 1.22 0.76 0.61 0.56 22.12%
DPS 2.40 1.40 1.47 0.00 0.00 0.00 0.50 29.84%
NAPS 0.14 0.14 0.13 0.13 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 711,904
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.31 10.90 12.16 10.42 8.82 8.90 7.54 6.98%
EPS 1.43 1.41 1.30 0.82 0.51 0.41 0.38 24.69%
DPS 1.84 0.96 1.00 0.00 0.00 0.00 0.34 32.46%
NAPS 0.1073 0.0963 0.0885 0.0877 0.0808 0.0815 0.0806 4.87%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.15 0.14 0.17 0.14 0.12 0.09 0.14 -
P/RPS 1.02 0.88 0.95 0.91 0.92 0.69 1.25 -3.32%
P/EPS 8.06 6.82 8.89 11.48 15.81 14.90 24.65 -16.98%
EY 12.41 14.65 11.25 8.71 6.33 6.71 4.06 20.44%
DY 16.00 10.00 8.65 0.00 0.00 0.00 3.57 28.37%
P/NAPS 1.07 1.00 1.31 1.08 1.00 0.75 1.17 -1.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/04/14 25/02/13 22/02/12 24/02/11 22/02/10 23/02/09 21/02/08 -
Price 0.16 0.145 0.17 0.14 0.12 0.09 0.12 -
P/RPS 1.08 0.91 0.95 0.91 0.92 0.69 1.07 0.15%
P/EPS 8.59 7.07 8.89 11.48 15.81 14.90 21.13 -13.91%
EY 11.64 14.15 11.25 8.71 6.33 6.71 4.73 16.17%
DY 15.00 9.66 8.65 0.00 0.00 0.00 4.17 23.75%
P/NAPS 1.14 1.04 1.31 1.08 1.00 0.75 1.00 2.20%

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