[MARCO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.22%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 79,520 74,011 70,511 67,089 65,564 63,201 63,071 16.65%
PBT 5,428 5,054 4,659 4,418 4,249 4,062 3,888 24.83%
Tax -1,407 -1,347 -1,308 -1,207 -1,168 -1,125 -1,077 19.44%
NP 4,021 3,707 3,351 3,211 3,081 2,937 2,811 26.87%
-
NP to SH 4,021 3,707 3,351 3,211 3,081 2,937 2,811 26.87%
-
Tax Rate 25.92% 26.65% 28.07% 27.32% 27.49% 27.70% 27.70% -
Total Cost 75,499 70,304 67,160 63,878 62,483 60,264 60,260 16.17%
-
Net Worth 87,524 79,907 76,685 87,818 79,566 80,788 76,633 9.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,646 3,616 3,616 3,616 3,616 - - -
Div Payout % 90.70% 97.56% 107.93% 112.63% 117.39% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 87,524 79,907 76,685 87,818 79,566 80,788 76,633 9.23%
NOSH 729,375 726,428 697,142 731,818 723,333 734,444 696,666 3.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.06% 5.01% 4.75% 4.79% 4.70% 4.65% 4.46% -
ROE 4.59% 4.64% 4.37% 3.66% 3.87% 3.64% 3.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.90 10.19 10.11 9.17 9.06 8.61 9.05 13.16%
EPS 0.55 0.51 0.48 0.44 0.43 0.40 0.40 23.58%
DPS 0.50 0.50 0.52 0.49 0.50 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.12 0.11 0.11 0.11 5.95%
Adjusted Per Share Value based on latest NOSH - 731,818
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.54 7.02 6.69 6.36 6.22 5.99 5.98 16.66%
EPS 0.38 0.35 0.32 0.30 0.29 0.28 0.27 25.50%
DPS 0.35 0.34 0.34 0.34 0.34 0.00 0.00 -
NAPS 0.083 0.0758 0.0727 0.0833 0.0755 0.0766 0.0727 9.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.17 0.19 0.20 0.17 0.17 0.21 -
P/RPS 1.28 1.67 1.88 2.18 1.88 1.98 2.32 -32.65%
P/EPS 25.39 33.31 39.53 45.58 39.91 42.51 52.05 -37.95%
EY 3.94 3.00 2.53 2.19 2.51 2.35 1.92 61.27%
DY 3.57 2.93 2.73 2.47 2.94 0.00 0.00 -
P/NAPS 1.17 1.55 1.73 1.67 1.55 1.55 1.91 -27.80%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 29/11/07 24/08/07 25/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.12 0.16 0.17 0.19 0.19 0.17 0.23 -
P/RPS 1.10 1.57 1.68 2.07 2.10 1.98 2.54 -42.67%
P/EPS 21.77 31.35 35.37 43.30 44.61 42.51 57.00 -47.26%
EY 4.59 3.19 2.83 2.31 2.24 2.35 1.75 89.85%
DY 4.17 3.11 3.05 2.60 2.63 0.00 0.00 -
P/NAPS 1.00 1.45 1.55 1.58 1.73 1.55 2.09 -38.74%

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