[MARCO] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.95%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 93,459 87,754 70,511 63,071 61,186 62,163 54,912 9.25%
PBT 5,666 6,312 4,659 3,888 3,279 2,789 1,949 19.44%
Tax -1,437 -1,584 -1,308 -1,077 -621 -1,071 -910 7.90%
NP 4,229 4,728 3,351 2,811 2,658 1,718 1,039 26.33%
-
NP to SH 4,229 4,728 3,351 2,811 2,658 1,718 1,039 26.33%
-
Tax Rate 25.36% 25.10% 28.07% 27.70% 18.94% 38.40% 46.69% -
Total Cost 89,230 83,026 67,160 60,260 58,528 60,445 53,873 8.76%
-
Net Worth 84,599 86,823 76,685 76,633 72,355 66,393 47,215 10.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 3,646 3,616 - - - - -
Div Payout % - 77.13% 107.93% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,599 86,823 76,685 76,633 72,355 66,393 47,215 10.19%
NOSH 705,000 723,529 697,142 696,666 657,777 66,393 47,215 56.85%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.52% 5.39% 4.75% 4.46% 4.34% 2.76% 1.89% -
ROE 5.00% 5.45% 4.37% 3.67% 3.67% 2.59% 2.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.26 12.13 10.11 9.05 9.30 93.63 116.30 -30.34%
EPS 0.60 0.65 0.48 0.40 0.40 2.59 2.20 -19.45%
DPS 0.00 0.50 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 1.00 1.00 -29.74%
Adjusted Per Share Value based on latest NOSH - 696,666
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.86 8.32 6.69 5.98 5.80 5.90 5.21 9.24%
EPS 0.40 0.45 0.32 0.27 0.25 0.16 0.10 25.96%
DPS 0.00 0.35 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0824 0.0727 0.0727 0.0686 0.063 0.0448 10.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.13 0.11 0.19 0.21 0.21 1.71 1.60 -
P/RPS 0.98 0.91 1.88 2.32 2.26 1.83 1.38 -5.54%
P/EPS 21.67 16.83 39.53 52.05 51.97 66.08 72.71 -18.25%
EY 4.61 5.94 2.53 1.92 1.92 1.51 1.38 22.24%
DY 0.00 4.58 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.73 1.91 1.91 1.71 1.60 -6.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 15/08/08 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 -
Price 0.12 0.11 0.17 0.23 0.20 1.74 1.70 -
P/RPS 0.91 0.91 1.68 2.54 2.15 1.86 1.46 -7.57%
P/EPS 20.00 16.83 35.37 57.00 49.49 67.24 77.25 -20.14%
EY 5.00 5.94 2.83 1.75 2.02 1.49 1.29 25.30%
DY 0.00 4.58 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.55 2.09 1.82 1.74 1.70 -8.45%

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