[MARCO] QoQ 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- 21.36%
YoY- 108.91%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
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 28,738 25,781 24,647 27,930 21,725 22,731 20,649 24.62%
PBT 2,793 2,760 2,169 2,191 1,535 1,691 1,628 43.26%
Tax -825 -678 -531 -549 -182 -563 -363 72.77%
NP 1,968 2,082 1,638 1,642 1,353 1,128 1,265 34.22%
-
NP to SH 1,968 2,082 1,638 1,642 1,353 1,128 1,265 34.22%
-
Tax Rate 29.54% 24.57% 24.48% 25.06% 11.86% 33.29% 22.30% -
Total Cost 26,770 23,699 23,009 26,288 20,372 21,603 19,384 23.98%
-
Net Worth 91,371 86,151 92,582 86,159 85,452 84,599 84,333 5.48%
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 91,371 86,151 92,582 86,159 85,452 84,599 84,333 5.48%
NOSH 702,857 717,931 712,173 717,999 712,105 705,000 702,777 0.00%
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 6.85% 8.08% 6.65% 5.88% 6.23% 4.96% 6.13% -
ROE 2.15% 2.42% 1.77% 1.91% 1.58% 1.33% 1.50% -
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 4.09 3.59 3.46 3.89 3.05 3.22 2.94 24.59%
EPS 0.28 0.29 0.23 0.23 0.19 0.16 0.18 34.21%
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 2.73 2.45 2.34 2.65 2.06 2.16 1.96 24.69%
EPS 0.19 0.20 0.16 0.16 0.13 0.11 0.12 35.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.0817 0.0878 0.0817 0.0811 0.0802 0.08 5.50%
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 2.93 3.34 3.47 3.08 3.93 4.03 3.06 -2.85%
P/EPS 42.86 41.38 52.17 52.47 63.16 81.25 50.00 -9.75%
EY 2.33 2.42 1.92 1.91 1.58 1.23 2.00 10.70%
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 3.42 3.34 3.47 3.08 3.93 3.72 4.42 -15.70%
P/EPS 50.00 41.38 52.17 52.47 63.16 75.00 72.22 -21.72%
EY 2.00 2.42 1.92 1.91 1.58 1.33 1.38 28.03%
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