[MARCO] YoY TTM 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- -9.18%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 128,153 112,996 93,035 93,838 79,520 65,564 61,932 12.87%
PBT 18,188 11,801 7,045 5,600 5,428 4,249 3,780 29.91%
Tax -4,842 -2,851 -1,657 -1,276 -1,407 -1,168 -1,176 26.58%
NP 13,346 8,950 5,388 4,324 4,021 3,081 2,604 31.28%
-
NP to SH 13,346 8,950 5,388 4,324 4,021 3,081 2,604 31.28%
-
Tax Rate 26.62% 24.16% 23.52% 22.79% 25.92% 27.49% 31.11% -
Total Cost 114,807 104,046 87,647 89,514 75,499 62,483 59,328 11.62%
-
Net Worth 108,148 92,547 86,159 82,899 87,524 79,566 70,125 7.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 12,460 - - - 3,646 3,616 1,912 36.65%
Div Payout % 93.37% - - - 90.70% 117.39% 73.44% -
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 108,148 92,547 86,159 82,899 87,524 79,566 70,125 7.48%
NOSH 831,914 711,904 717,999 690,833 729,375 723,333 637,500 4.53%
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 10.41% 7.92% 5.79% 4.61% 5.06% 4.70% 4.20% -
ROE 12.34% 9.67% 6.25% 5.22% 4.59% 3.87% 3.71% -
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 15.40 15.87 12.96 13.58 10.90 9.06 9.71 7.98%
EPS 1.60 1.26 0.75 0.63 0.55 0.43 0.41 25.46%
DPS 1.50 0.00 0.00 0.00 0.50 0.50 0.30 30.75%
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 10.72 8.82 8.90 7.54 6.22 5.87 12.89%
EPS 1.27 0.85 0.51 0.41 0.38 0.29 0.25 31.09%
DPS 1.18 0.00 0.00 0.00 0.35 0.34 0.18 36.78%
NAPS 0.1026 0.0878 0.0817 0.0786 0.083 0.0755 0.0665 7.49%
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 1.10 0.88 0.93 0.66 1.28 1.88 1.44 -4.38%
P/EPS 10.60 11.14 15.99 14.38 25.39 39.91 34.27 -17.75%
EY 9.44 8.98 6.25 6.95 3.94 2.51 2.92 21.58%
DY 8.81 0.00 0.00 0.00 3.57 2.94 2.14 26.58%
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 1.10 0.88 0.93 0.66 1.10 2.10 2.16 -10.63%
P/EPS 10.60 11.14 15.99 14.38 21.77 44.61 51.41 -23.12%
EY 9.44 8.98 6.25 6.95 4.59 2.24 1.95 30.04%
DY 8.81 0.00 0.00 0.00 4.17 2.63 1.43 35.37%
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