[MARCO] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.46%
YoY- 61.58%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 25,944 33,728 29,093 30,646 34,686 30,725 28,738 -6.58%
PBT 3,675 4,890 4,690 4,726 3,882 3,694 2,793 20.05%
Tax -861 -1,254 -1,208 -1,362 -1,018 -704 -825 2.88%
NP 2,814 3,636 3,482 3,364 2,864 2,990 1,968 26.89%
-
NP to SH 2,814 3,636 3,482 3,364 2,864 2,990 1,968 26.89%
-
Tax Rate 23.43% 25.64% 25.76% 28.82% 26.22% 19.06% 29.54% -
Total Cost 23,130 30,092 25,611 27,282 31,822 27,735 26,770 -9.27%
-
Net Worth 93,799 108,148 0 0 0 92,547 91,371 1.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 5,772 - - 12,460 - - - -
Div Payout % 205.13% - - 370.41% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 93,799 108,148 0 0 0 92,547 91,371 1.76%
NOSH 721,538 831,914 707,254 830,714 711,666 711,904 702,857 1.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.85% 10.78% 11.97% 10.98% 8.26% 9.73% 6.85% -
ROE 3.00% 3.36% 0.00% 0.00% 0.00% 3.23% 2.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.60 4.05 4.11 3.69 4.87 4.32 4.09 -8.14%
EPS 0.39 0.51 0.49 0.47 0.40 0.42 0.28 24.69%
DPS 0.80 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.00 0.00 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 830,714
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.46 3.20 2.76 2.91 3.29 2.91 2.73 -6.70%
EPS 0.27 0.34 0.33 0.32 0.27 0.28 0.19 26.37%
DPS 0.55 0.00 0.00 1.18 0.00 0.00 0.00 -
NAPS 0.089 0.1026 0.00 0.00 0.00 0.0878 0.0867 1.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.17 0.12 0.14 0.14 0.14 0.12 -
P/RPS 4.45 4.19 2.92 3.79 2.87 3.24 2.93 32.09%
P/EPS 41.03 38.90 24.37 34.57 34.79 33.33 42.86 -2.86%
EY 2.44 2.57 4.10 2.89 2.87 3.00 2.33 3.12%
DY 5.00 0.00 0.00 10.71 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 0.00 0.00 0.00 1.08 0.92 21.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 23/11/11 25/08/11 27/05/11 24/02/11 22/11/10 -
Price 0.14 0.17 0.14 0.13 0.14 0.14 0.14 -
P/RPS 3.89 4.19 3.40 3.52 2.87 3.24 3.42 8.95%
P/EPS 35.90 38.90 28.44 32.10 34.79 33.33 50.00 -19.80%
EY 2.79 2.57 3.52 3.12 2.87 3.00 2.00 24.82%
DY 5.71 0.00 0.00 11.54 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 0.00 0.00 0.00 1.08 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