[MARCO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.36%
YoY- 108.91%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,523 33,728 30,725 27,930 27,604 23,083 17,574 8.39%
PBT 5,886 4,890 3,694 2,191 673 1,724 1,350 27.78%
Tax -1,259 -1,254 -704 -549 113 -501 -441 19.08%
NP 4,627 3,636 2,990 1,642 786 1,223 909 31.12%
-
NP to SH 4,627 3,636 2,990 1,642 786 1,223 909 31.12%
-
Tax Rate 21.39% 25.64% 19.06% 25.06% -16.79% 29.06% 32.67% -
Total Cost 23,896 30,092 27,735 26,288 26,818 21,860 16,665 6.18%
-
Net Worth 102,691 108,148 92,547 86,159 82,899 87,524 79,566 4.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,401 - - - - 3,646 3,616 3.32%
Div Payout % 95.12% - - - - 298.19% 397.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 102,691 108,148 92,547 86,159 82,899 87,524 79,566 4.33%
NOSH 733,508 831,914 711,904 717,999 690,833 729,375 723,333 0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.22% 10.78% 9.73% 5.88% 2.85% 5.30% 5.17% -
ROE 4.51% 3.36% 3.23% 1.91% 0.95% 1.40% 1.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.89 4.05 4.32 3.89 4.00 3.16 2.43 8.14%
EPS 0.64 0.51 0.42 0.23 0.11 0.17 0.13 30.39%
DPS 0.60 0.00 0.00 0.00 0.00 0.50 0.50 3.08%
NAPS 0.14 0.13 0.13 0.12 0.12 0.12 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 717,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.71 3.20 2.91 2.65 2.62 2.19 1.67 8.39%
EPS 0.44 0.34 0.28 0.16 0.07 0.12 0.09 30.24%
DPS 0.42 0.00 0.00 0.00 0.00 0.35 0.34 3.58%
NAPS 0.0974 0.1026 0.0878 0.0817 0.0786 0.083 0.0755 4.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.17 0.14 0.12 0.09 0.14 0.17 -
P/RPS 3.60 4.19 3.24 3.08 2.25 4.42 7.00 -10.48%
P/EPS 22.19 38.90 33.33 52.47 79.10 83.49 135.28 -25.99%
EY 4.51 2.57 3.00 1.91 1.26 1.20 0.74 35.11%
DY 4.29 0.00 0.00 0.00 0.00 3.57 2.94 6.49%
P/NAPS 1.00 1.31 1.08 1.00 0.75 1.17 1.55 -7.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 24/02/11 22/02/10 23/02/09 21/02/08 27/02/07 -
Price 0.145 0.17 0.14 0.12 0.09 0.12 0.19 -
P/RPS 3.73 4.19 3.24 3.08 2.25 3.79 7.82 -11.59%
P/EPS 22.99 38.90 33.33 52.47 79.10 71.57 151.19 -26.92%
EY 4.35 2.57 3.00 1.91 1.26 1.40 0.66 36.88%
DY 4.14 0.00 0.00 0.00 0.00 4.17 2.63 7.84%
P/NAPS 1.04 1.31 1.08 1.00 0.75 1.00 1.73 -8.12%

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