[MARCO] YoY TTM 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- 18.89%
YoY- 24.61%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,894 128,153 112,996 93,035 93,838 79,520 65,564 9.79%
PBT 19,276 18,188 11,801 7,045 5,600 5,428 4,249 28.63%
Tax -4,405 -4,842 -2,851 -1,657 -1,276 -1,407 -1,168 24.73%
NP 14,871 13,346 8,950 5,388 4,324 4,021 3,081 29.96%
-
NP to SH 14,871 13,346 8,950 5,388 4,324 4,021 3,081 29.96%
-
Tax Rate 22.85% 26.62% 24.16% 23.52% 22.79% 25.92% 27.49% -
Total Cost 100,023 114,807 104,046 87,647 89,514 75,499 62,483 8.14%
-
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 10,173 12,460 - - - 3,646 3,616 18.79%
Div Payout % 68.41% 93.37% - - - 90.70% 117.39% -
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 12.94% 10.41% 7.92% 5.79% 4.61% 5.06% 4.70% -
ROE 14.48% 12.34% 9.67% 6.25% 5.22% 4.59% 3.87% -
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 15.66 15.40 15.87 12.96 13.58 10.90 9.06 9.54%
EPS 2.03 1.60 1.26 0.75 0.63 0.55 0.43 29.48%
DPS 1.40 1.50 0.00 0.00 0.00 0.50 0.50 18.70%
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 10.90 12.16 10.72 8.82 8.90 7.54 6.22 9.79%
EPS 1.41 1.27 0.85 0.51 0.41 0.38 0.29 30.12%
DPS 0.96 1.18 0.00 0.00 0.00 0.35 0.34 18.86%
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 0.89 1.10 0.88 0.93 0.66 1.28 1.88 -11.70%
P/EPS 6.91 10.60 11.14 15.99 14.38 25.39 39.91 -25.32%
EY 14.48 9.44 8.98 6.25 6.95 3.94 2.51 33.88%
DY 10.00 8.81 0.00 0.00 0.00 3.57 2.94 22.61%
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 0.93 1.10 0.88 0.93 0.66 1.10 2.10 -12.68%
P/EPS 7.15 10.60 11.14 15.99 14.38 21.77 44.61 -26.27%
EY 13.98 9.44 8.98 6.25 6.95 4.59 2.24 35.65%
DY 9.66 8.81 0.00 0.00 0.00 4.17 2.63 24.18%
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