[MARCO] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.1%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 119,215 114,894 128,153 112,996 93,035 93,838 79,520 6.97%
PBT 19,737 19,276 18,188 11,801 7,045 5,600 5,428 23.98%
Tax -4,696 -4,405 -4,842 -2,851 -1,657 -1,276 -1,407 22.22%
NP 15,041 14,871 13,346 8,950 5,388 4,324 4,021 24.56%
-
NP to SH 15,041 14,871 13,346 8,950 5,388 4,324 4,021 24.56%
-
Tax Rate 23.79% 22.85% 26.62% 24.16% 23.52% 22.79% 25.92% -
Total Cost 104,174 100,023 114,807 104,046 87,647 89,514 75,499 5.50%
-
Net Worth 113,445 102,691 108,148 92,547 86,159 82,899 87,524 4.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,289 10,173 12,460 - - - 3,646 30.80%
Div Payout % 121.60% 68.41% 93.37% - - - 90.70% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 113,445 102,691 108,148 92,547 86,159 82,899 87,524 4.41%
NOSH 810,322 733,508 831,914 711,904 717,999 690,833 729,375 1.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.62% 12.94% 10.41% 7.92% 5.79% 4.61% 5.06% -
ROE 13.26% 14.48% 12.34% 9.67% 6.25% 5.22% 4.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.71 15.66 15.40 15.87 12.96 13.58 10.90 5.11%
EPS 1.86 2.03 1.60 1.26 0.75 0.63 0.55 22.49%
DPS 2.26 1.40 1.50 0.00 0.00 0.00 0.50 28.55%
NAPS 0.14 0.14 0.13 0.13 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 711,904
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.31 10.90 12.16 10.72 8.82 8.90 7.54 6.98%
EPS 1.43 1.41 1.27 0.85 0.51 0.41 0.38 24.69%
DPS 1.73 0.96 1.18 0.00 0.00 0.00 0.35 30.48%
NAPS 0.1076 0.0974 0.1026 0.0878 0.0817 0.0786 0.083 4.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.15 0.14 0.17 0.14 0.12 0.09 0.14 -
P/RPS 1.02 0.89 1.10 0.88 0.93 0.66 1.28 -3.71%
P/EPS 8.08 6.91 10.60 11.14 15.99 14.38 25.39 -17.35%
EY 12.37 14.48 9.44 8.98 6.25 6.95 3.94 20.98%
DY 15.05 10.00 8.81 0.00 0.00 0.00 3.57 27.07%
P/NAPS 1.07 1.00 1.31 1.08 1.00 0.75 1.17 -1.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/04/14 25/02/13 22/02/12 24/02/11 22/02/10 23/02/09 21/02/08 -
Price 0.16 0.145 0.17 0.14 0.12 0.09 0.12 -
P/RPS 1.09 0.93 1.10 0.88 0.93 0.66 1.10 -0.15%
P/EPS 8.62 7.15 10.60 11.14 15.99 14.38 21.77 -14.29%
EY 11.60 13.98 9.44 8.98 6.25 6.95 4.59 16.69%
DY 14.11 9.66 8.81 0.00 0.00 0.00 4.17 22.50%
P/NAPS 1.14 1.04 1.31 1.08 1.00 0.75 1.00 2.20%

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