[MARCO] QoQ Annualized Quarter 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- 7.88%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 105,554 100,856 98,588 93,035 86,806 86,760 82,596 17.74%
PBT 10,296 9,858 8,676 7,045 6,472 6,638 6,512 35.67%
Tax -2,712 -2,418 -2,124 -1,657 -1,477 -1,852 -1,452 51.60%
NP 7,584 7,440 6,552 5,388 4,994 4,786 5,060 30.93%
-
NP to SH 7,584 7,440 6,552 5,388 4,994 4,786 5,060 30.93%
-
Tax Rate 26.34% 24.53% 24.48% 23.52% 22.82% 27.90% 22.30% -
Total Cost 97,970 93,416 92,036 87,647 81,812 81,974 77,536 16.85%
-
Net Worth 92,429 85,846 92,582 85,183 84,815 84,458 84,333 6.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 92,429 85,846 92,582 85,183 84,815 84,458 84,333 6.29%
NOSH 710,999 715,384 712,173 709,862 706,792 703,823 702,777 0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.18% 7.38% 6.65% 5.79% 5.75% 5.52% 6.13% -
ROE 8.21% 8.67% 7.08% 6.33% 5.89% 5.67% 6.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.85 14.10 13.84 13.11 12.28 12.33 11.75 16.87%
EPS 1.07 1.04 0.92 0.76 0.71 0.68 0.72 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.12 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 717,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.01 9.57 9.35 8.82 8.23 8.23 7.83 17.77%
EPS 0.72 0.71 0.62 0.51 0.47 0.45 0.48 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0814 0.0878 0.0808 0.0804 0.0801 0.08 6.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.12 0.12 0.12 0.12 0.13 0.09 -
P/RPS 0.81 0.85 0.87 0.92 0.98 1.05 0.77 3.43%
P/EPS 11.25 11.54 13.04 15.81 16.98 19.12 12.50 -6.77%
EY 8.89 8.67 7.67 6.33 5.89 5.23 8.00 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 0.92 1.00 1.00 1.08 0.75 14.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 21/05/10 22/02/10 23/11/09 17/08/09 26/05/09 -
Price 0.14 0.12 0.12 0.12 0.12 0.12 0.13 -
P/RPS 0.94 0.85 0.87 0.92 0.98 0.97 1.11 -10.48%
P/EPS 13.12 11.54 13.04 15.81 16.98 17.65 18.06 -19.17%
EY 7.62 8.67 7.67 6.33 5.89 5.67 5.54 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 0.92 1.00 1.00 1.00 1.08 0.00%

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