[MARCO] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.95%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 67,089 65,564 63,201 63,071 61,198 61,932 62,192 5.18%
PBT 4,418 4,249 4,062 3,888 3,686 3,780 3,358 20.08%
Tax -1,207 -1,168 -1,125 -1,077 -1,106 -1,176 -567 65.55%
NP 3,211 3,081 2,937 2,811 2,580 2,604 2,791 9.80%
-
NP to SH 3,211 3,081 2,937 2,811 2,580 2,604 2,791 9.80%
-
Tax Rate 27.32% 27.49% 27.70% 27.70% 30.01% 31.11% 16.89% -
Total Cost 63,878 62,483 60,264 60,260 58,618 59,328 59,401 4.96%
-
Net Worth 87,818 79,566 80,788 76,633 74,249 70,125 73,562 12.54%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,616 3,616 - - 1,912 1,912 - -
Div Payout % 112.63% 117.39% - - 74.13% 73.44% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 87,818 79,566 80,788 76,633 74,249 70,125 73,562 12.54%
NOSH 731,818 723,333 734,444 696,666 674,999 637,500 668,750 6.19%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.79% 4.70% 4.65% 4.46% 4.22% 4.20% 4.49% -
ROE 3.66% 3.87% 3.64% 3.67% 3.47% 3.71% 3.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.17 9.06 8.61 9.05 9.07 9.71 9.30 -0.93%
EPS 0.44 0.43 0.40 0.40 0.38 0.41 0.42 3.15%
DPS 0.49 0.50 0.00 0.00 0.28 0.30 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.11 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 696,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.36 6.22 5.99 5.98 5.80 5.87 5.90 5.13%
EPS 0.30 0.29 0.28 0.27 0.24 0.25 0.26 10.01%
DPS 0.34 0.34 0.00 0.00 0.18 0.18 0.00 -
NAPS 0.0833 0.0755 0.0766 0.0727 0.0704 0.0665 0.0698 12.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.20 0.17 0.17 0.21 0.22 0.14 0.18 -
P/RPS 2.18 1.88 1.98 2.32 2.43 1.44 1.94 8.09%
P/EPS 45.58 39.91 42.51 52.05 57.56 34.27 43.13 3.75%
EY 2.19 2.51 2.35 1.92 1.74 2.92 2.32 -3.77%
DY 2.47 2.94 0.00 0.00 1.29 2.14 0.00 -
P/NAPS 1.67 1.55 1.55 1.91 2.00 1.27 1.64 1.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 28/08/06 29/05/06 15/03/06 30/11/05 -
Price 0.19 0.19 0.17 0.23 0.21 0.21 0.22 -
P/RPS 2.07 2.10 1.98 2.54 2.32 2.16 2.37 -8.63%
P/EPS 43.30 44.61 42.51 57.00 54.94 51.41 52.71 -12.29%
EY 2.31 2.24 2.35 1.75 1.82 1.95 1.90 13.92%
DY 2.60 2.63 0.00 0.00 1.35 1.43 0.00 -
P/NAPS 1.58 1.73 1.55 2.09 1.91 1.91 2.00 -14.55%

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