[MARCO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.16%
YoY- 61.74%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 127,900 123,035 112,996 107,096 100,083 97,033 93,035 23.70%
PBT 15,480 13,514 11,801 9,913 8,655 7,586 7,045 69.25%
Tax -4,022 -3,338 -2,851 -2,583 -1,940 -1,825 -1,657 80.90%
NP 11,458 10,176 8,950 7,330 6,715 5,761 5,388 65.59%
-
NP to SH 11,458 10,176 8,950 7,330 6,715 5,761 5,388 65.59%
-
Tax Rate 25.98% 24.70% 24.16% 26.06% 22.41% 24.06% 23.52% -
Total Cost 116,442 112,859 104,046 99,766 93,368 91,272 87,647 20.91%
-
Net Worth 0 0 92,547 91,371 86,151 92,582 86,159 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,460 - - - - - - -
Div Payout % 108.75% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 92,547 91,371 86,151 92,582 86,159 -
NOSH 830,714 711,666 711,904 702,857 717,931 712,173 717,999 10.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.96% 8.27% 7.92% 6.84% 6.71% 5.94% 5.79% -
ROE 0.00% 0.00% 9.67% 8.02% 7.79% 6.22% 6.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.40 17.29 15.87 15.24 13.94 13.62 12.96 12.22%
EPS 1.38 1.43 1.26 1.04 0.94 0.81 0.75 50.32%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.13 0.13 0.12 0.13 0.12 -
Adjusted Per Share Value based on latest NOSH - 702,857
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.13 11.67 10.72 10.16 9.49 9.20 8.82 23.74%
EPS 1.09 0.97 0.85 0.70 0.64 0.55 0.51 66.15%
DPS 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0878 0.0867 0.0817 0.0878 0.0817 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.14 0.14 0.12 0.12 0.12 0.12 -
P/RPS 0.91 0.81 0.88 0.79 0.86 0.88 0.93 -1.44%
P/EPS 10.15 9.79 11.14 11.51 12.83 14.83 15.99 -26.20%
EY 9.85 10.21 8.98 8.69 7.79 6.74 6.25 35.53%
DY 10.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 0.92 1.00 0.92 1.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 22/11/10 26/08/10 21/05/10 22/02/10 -
Price 0.13 0.14 0.14 0.14 0.12 0.12 0.12 -
P/RPS 0.84 0.81 0.88 0.92 0.86 0.88 0.93 -6.57%
P/EPS 9.43 9.79 11.14 13.42 12.83 14.83 15.99 -29.74%
EY 10.61 10.21 8.98 7.45 7.79 6.74 6.25 42.44%
DY 11.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 1.08 1.00 0.92 1.00 -

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