[MARCO] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.1%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 128,255 127,900 123,035 112,996 107,096 100,083 97,033 20.41%
PBT 17,377 15,480 13,514 11,801 9,913 8,655 7,586 73.68%
Tax -4,405 -4,022 -3,338 -2,851 -2,583 -1,940 -1,825 79.84%
NP 12,972 11,458 10,176 8,950 7,330 6,715 5,761 71.70%
-
NP to SH 12,972 11,458 10,176 8,950 7,330 6,715 5,761 71.70%
-
Tax Rate 25.35% 25.98% 24.70% 24.16% 26.06% 22.41% 24.06% -
Total Cost 115,283 116,442 112,859 104,046 99,766 93,368 91,272 16.83%
-
Net Worth 0 0 0 92,547 91,371 86,151 92,582 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,460 12,460 - - - - - -
Div Payout % 96.06% 108.75% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 92,547 91,371 86,151 92,582 -
NOSH 707,254 830,714 711,666 711,904 702,857 717,931 712,173 -0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.11% 8.96% 8.27% 7.92% 6.84% 6.71% 5.94% -
ROE 0.00% 0.00% 0.00% 9.67% 8.02% 7.79% 6.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.13 15.40 17.29 15.87 15.24 13.94 13.62 20.98%
EPS 1.83 1.38 1.43 1.26 1.04 0.94 0.81 72.09%
DPS 1.76 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.13 0.13 0.12 0.13 -
Adjusted Per Share Value based on latest NOSH - 711,904
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.16 12.13 11.67 10.72 10.16 9.49 9.20 20.41%
EPS 1.23 1.09 0.97 0.85 0.70 0.64 0.55 70.92%
DPS 1.18 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.0878 0.0867 0.0817 0.0878 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.14 0.14 0.12 0.12 0.12 -
P/RPS 0.66 0.91 0.81 0.88 0.79 0.86 0.88 -17.43%
P/EPS 6.54 10.15 9.79 11.14 11.51 12.83 14.83 -42.03%
EY 15.28 9.85 10.21 8.98 8.69 7.79 6.74 72.48%
DY 14.68 10.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.08 0.92 1.00 0.92 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 27/05/11 24/02/11 22/11/10 26/08/10 21/05/10 -
Price 0.14 0.13 0.14 0.14 0.14 0.12 0.12 -
P/RPS 0.77 0.84 0.81 0.88 0.92 0.86 0.88 -8.50%
P/EPS 7.63 9.43 9.79 11.14 13.42 12.83 14.83 -35.76%
EY 13.10 10.61 10.21 8.98 7.45 7.79 6.74 55.67%
DY 12.58 11.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.08 1.08 1.00 0.92 -

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