[MARCO] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.92%
YoY- 33.02%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 116,420 119,411 123,035 97,033 93,335 83,343 67,089 9.61%
PBT 20,064 17,981 13,514 7,586 5,636 5,949 4,418 28.65%
Tax -4,522 -4,685 -3,338 -1,825 -1,305 -1,475 -1,207 24.59%
NP 15,542 13,296 10,176 5,761 4,331 4,474 3,211 30.02%
-
NP to SH 15,542 13,296 10,176 5,761 4,331 4,474 3,211 30.02%
-
Tax Rate 22.54% 26.06% 24.70% 24.06% 23.15% 24.79% 27.32% -
Total Cost 100,878 106,115 112,859 91,272 89,004 78,869 63,878 7.90%
-
Net Worth 101,645 93,799 0 92,582 84,333 83,866 87,818 2.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,209 18,233 - - - 3,646 3,616 18.86%
Div Payout % 65.69% 137.13% - - - 81.51% 112.63% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 101,645 93,799 0 92,582 84,333 83,866 87,818 2.46%
NOSH 726,041 721,538 711,666 712,173 702,777 698,888 731,818 -0.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.35% 11.13% 8.27% 5.94% 4.64% 5.37% 4.79% -
ROE 15.29% 14.17% 0.00% 6.22% 5.14% 5.33% 3.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.03 16.55 17.29 13.62 13.28 11.93 9.17 9.74%
EPS 2.14 1.84 1.43 0.81 0.62 0.64 0.44 30.13%
DPS 1.40 2.53 0.00 0.00 0.00 0.52 0.49 19.10%
NAPS 0.14 0.13 0.00 0.13 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 712,173
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.04 11.33 11.67 9.20 8.85 7.91 6.36 9.61%
EPS 1.47 1.26 0.97 0.55 0.41 0.42 0.30 30.29%
DPS 0.97 1.73 0.00 0.00 0.00 0.35 0.34 19.07%
NAPS 0.0964 0.089 0.00 0.0878 0.08 0.0795 0.0833 2.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.145 0.16 0.14 0.12 0.09 0.12 0.20 -
P/RPS 0.90 0.97 0.81 0.88 0.68 1.01 2.18 -13.69%
P/EPS 6.77 8.68 9.79 14.83 14.60 18.75 45.58 -27.20%
EY 14.76 11.52 10.21 6.74 6.85 5.33 2.19 37.39%
DY 9.66 15.79 0.00 0.00 0.00 4.35 2.47 25.49%
P/NAPS 1.04 1.23 0.00 0.92 0.75 1.00 1.67 -7.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 27/05/11 21/05/10 26/05/09 26/05/08 25/05/07 -
Price 0.16 0.14 0.14 0.12 0.13 0.12 0.19 -
P/RPS 1.00 0.85 0.81 0.88 0.98 1.01 2.07 -11.40%
P/EPS 7.47 7.60 9.79 14.83 21.09 18.75 43.30 -25.36%
EY 13.38 13.16 10.21 6.74 4.74 5.33 2.31 33.97%
DY 8.75 18.05 0.00 0.00 0.00 4.35 2.60 22.39%
P/NAPS 1.14 1.08 0.00 0.92 1.08 1.00 1.58 -5.28%

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