[MARCO] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -5.42%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 98,588 93,035 86,806 86,760 82,596 93,839 88,313 7.62%
PBT 8,676 7,045 6,472 6,638 6,512 5,600 6,569 20.39%
Tax -2,124 -1,657 -1,477 -1,852 -1,452 -1,277 -1,853 9.53%
NP 6,552 5,388 4,994 4,786 5,060 4,323 4,716 24.53%
-
NP to SH 6,552 5,388 4,994 4,786 5,060 4,323 4,716 24.53%
-
Tax Rate 24.48% 23.52% 22.82% 27.90% 22.30% 22.80% 28.21% -
Total Cost 92,036 87,647 81,812 81,974 77,536 89,516 83,597 6.62%
-
Net Worth 92,582 85,183 84,815 84,458 84,333 85,888 84,887 5.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,582 85,183 84,815 84,458 84,333 85,888 84,887 5.96%
NOSH 712,173 709,862 706,792 703,823 702,777 715,737 707,399 0.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.65% 5.79% 5.75% 5.52% 6.13% 4.61% 5.34% -
ROE 7.08% 6.33% 5.89% 5.67% 6.00% 5.03% 5.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.84 13.11 12.28 12.33 11.75 13.11 12.48 7.14%
EPS 0.92 0.76 0.71 0.68 0.72 0.61 0.67 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 705,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.35 8.82 8.23 8.23 7.83 8.90 8.38 7.58%
EPS 0.62 0.51 0.47 0.45 0.48 0.41 0.45 23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0808 0.0804 0.0801 0.08 0.0815 0.0805 5.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.12 0.12 0.13 0.09 0.09 0.09 -
P/RPS 0.87 0.92 0.98 1.05 0.77 0.69 0.72 13.45%
P/EPS 13.04 15.81 16.98 19.12 12.50 14.90 13.50 -2.28%
EY 7.67 6.33 5.89 5.23 8.00 6.71 7.41 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.00 1.08 0.75 0.75 0.75 14.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 -
Price 0.12 0.12 0.12 0.12 0.13 0.09 0.09 -
P/RPS 0.87 0.92 0.98 0.97 1.11 0.69 0.72 13.45%
P/EPS 13.04 15.81 16.98 17.65 18.06 14.90 13.50 -2.28%
EY 7.67 6.33 5.89 5.67 5.54 6.71 7.41 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.00 1.00 1.08 0.75 0.75 14.60%

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