[MARCO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.88%
YoY- 49.12%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 120,099 120,812 119,411 128,153 128,255 127,900 123,035 -1.59%
PBT 18,280 19,101 17,981 18,188 17,377 15,480 13,514 22.24%
Tax -4,400 -4,641 -4,685 -4,842 -4,405 -4,022 -3,338 20.15%
NP 13,880 14,460 13,296 13,346 12,972 11,458 10,176 22.92%
-
NP to SH 13,880 14,460 13,296 13,346 12,972 11,458 10,176 22.92%
-
Tax Rate 24.07% 24.30% 26.06% 26.62% 25.35% 25.98% 24.70% -
Total Cost 106,219 106,352 106,115 114,807 115,283 116,442 112,859 -3.95%
-
Net Worth 101,569 94,941 93,799 108,148 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,772 5,772 18,233 12,460 12,460 12,460 - -
Div Payout % 41.59% 39.92% 137.13% 93.37% 96.06% 108.75% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 101,569 94,941 93,799 108,148 0 0 0 -
NOSH 725,499 730,322 721,538 831,914 707,254 830,714 711,666 1.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.56% 11.97% 11.13% 10.41% 10.11% 8.96% 8.27% -
ROE 13.67% 15.23% 14.17% 12.34% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.55 16.54 16.55 15.40 18.13 15.40 17.29 -2.86%
EPS 1.91 1.98 1.84 1.60 1.83 1.38 1.43 21.21%
DPS 0.80 0.79 2.53 1.50 1.76 1.50 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 831,914
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.39 11.46 11.33 12.16 12.16 12.13 11.67 -1.60%
EPS 1.32 1.37 1.26 1.27 1.23 1.09 0.97 22.73%
DPS 0.55 0.55 1.73 1.18 1.18 1.18 0.00 -
NAPS 0.0963 0.0901 0.089 0.1026 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.16 0.17 0.12 0.14 0.14 -
P/RPS 0.85 0.85 0.97 1.10 0.66 0.91 0.81 3.25%
P/EPS 7.32 7.07 8.68 10.60 6.54 10.15 9.79 -17.57%
EY 13.67 14.14 11.52 9.44 15.28 9.85 10.21 21.41%
DY 5.68 5.65 15.79 8.81 14.68 10.71 0.00 -
P/NAPS 1.00 1.08 1.23 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 23/08/12 21/05/12 22/02/12 23/11/11 25/08/11 27/05/11 -
Price 0.14 0.14 0.14 0.17 0.14 0.13 0.14 -
P/RPS 0.85 0.85 0.85 1.10 0.77 0.84 0.81 3.25%
P/EPS 7.32 7.07 7.60 10.60 7.63 9.43 9.79 -17.57%
EY 13.67 14.14 13.16 9.44 13.10 10.61 10.21 21.41%
DY 5.68 5.65 18.05 8.81 12.58 11.54 0.00 -
P/NAPS 1.00 1.08 1.08 1.31 0.00 0.00 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