[MARCO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.9%
YoY- 18.32%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 93,035 93,838 79,520 65,564 61,932 62,164 60,540 7.41%
PBT 7,045 5,600 5,428 4,249 3,780 2,895 2,513 18.72%
Tax -1,657 -1,276 -1,407 -1,168 -1,176 -670 -1,033 8.18%
NP 5,388 4,324 4,021 3,081 2,604 2,225 1,480 24.00%
-
NP to SH 5,388 4,324 4,021 3,081 2,604 2,225 1,480 24.00%
-
Tax Rate 23.52% 22.79% 25.92% 27.49% 31.11% 23.14% 41.11% -
Total Cost 87,647 89,514 75,499 62,483 59,328 59,939 59,060 6.79%
-
Net Worth 86,159 82,899 87,524 79,566 70,125 74,485 47,244 10.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 3,646 3,616 1,912 - - -
Div Payout % - - 90.70% 117.39% 73.44% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 86,159 82,899 87,524 79,566 70,125 74,485 47,244 10.52%
NOSH 717,999 690,833 729,375 723,333 637,500 677,142 47,244 57.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.79% 4.61% 5.06% 4.70% 4.20% 3.58% 2.44% -
ROE 6.25% 5.22% 4.59% 3.87% 3.71% 2.99% 3.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.96 13.58 10.90 9.06 9.71 9.18 128.14 -31.71%
EPS 0.75 0.63 0.55 0.43 0.41 0.33 3.13 -21.17%
DPS 0.00 0.00 0.50 0.50 0.30 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 1.00 -29.74%
Adjusted Per Share Value based on latest NOSH - 723,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.82 8.90 7.54 6.22 5.87 5.90 5.74 7.41%
EPS 0.51 0.41 0.38 0.29 0.25 0.21 0.14 24.01%
DPS 0.00 0.00 0.35 0.34 0.18 0.00 0.00 -
NAPS 0.0817 0.0786 0.083 0.0755 0.0665 0.0706 0.0448 10.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.12 0.09 0.14 0.17 0.14 2.77 2.35 -
P/RPS 0.93 0.66 1.28 1.88 1.44 30.17 1.83 -10.65%
P/EPS 15.99 14.38 25.39 39.91 34.27 843.00 75.02 -22.69%
EY 6.25 6.95 3.94 2.51 2.92 0.12 1.33 29.39%
DY 0.00 0.00 3.57 2.94 2.14 0.00 0.00 -
P/NAPS 1.00 0.75 1.17 1.55 1.27 25.18 2.35 -13.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 21/02/08 27/02/07 15/03/06 18/02/05 16/03/04 -
Price 0.12 0.09 0.12 0.19 0.21 0.26 3.62 -
P/RPS 0.93 0.66 1.10 2.10 2.16 2.83 2.83 -16.91%
P/EPS 15.99 14.38 21.77 44.61 51.41 79.13 115.56 -28.05%
EY 6.25 6.95 4.59 2.24 1.95 1.26 0.87 38.86%
DY 0.00 0.00 4.17 2.63 1.43 0.00 0.00 -
P/NAPS 1.00 0.75 1.00 1.73 1.91 2.36 3.62 -19.28%

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