[MARCO] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.05%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 103,776 138,744 98,588 82,596 84,608 69,316 63,216 8.60%
PBT 14,700 15,528 8,676 6,512 6,368 4,284 3,608 26.35%
Tax -3,444 -4,072 -2,124 -1,452 -1,336 -1,064 -908 24.85%
NP 11,256 11,456 6,552 5,060 5,032 3,220 2,700 26.83%
-
NP to SH 11,256 11,456 6,552 5,060 5,032 3,220 2,700 26.83%
-
Tax Rate 23.43% 26.22% 24.48% 22.30% 20.98% 24.84% 25.17% -
Total Cost 92,520 127,288 92,036 77,536 79,576 66,096 60,516 7.32%
-
Net Worth 93,799 0 92,582 84,333 83,866 87,818 74,249 3.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 23,089 - - - - - - -
Div Payout % 205.13% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 93,799 0 92,582 84,333 83,866 87,818 74,249 3.96%
NOSH 721,538 711,666 712,173 702,777 698,888 731,818 674,999 1.11%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.85% 8.26% 6.65% 6.13% 5.95% 4.65% 4.27% -
ROE 12.00% 0.00% 7.08% 6.00% 6.00% 3.67% 3.64% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.38 19.50 13.84 11.75 12.11 9.47 9.37 7.39%
EPS 1.56 1.60 0.92 0.72 0.72 0.44 0.40 25.43%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.13 0.12 0.12 0.12 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 702,777
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.84 13.16 9.35 7.83 8.02 6.57 6.00 8.58%
EPS 1.07 1.09 0.62 0.48 0.48 0.31 0.26 26.56%
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.00 0.0878 0.08 0.0795 0.0833 0.0704 3.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.16 0.14 0.12 0.09 0.12 0.20 0.22 -
P/RPS 1.11 0.72 0.87 0.77 0.99 2.11 2.35 -11.74%
P/EPS 10.26 8.70 13.04 12.50 16.67 45.45 55.00 -24.39%
EY 9.75 11.50 7.67 8.00 6.00 2.20 1.82 32.24%
DY 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.92 0.75 1.00 1.67 2.00 -7.77%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 21/05/10 26/05/09 26/05/08 25/05/07 29/05/06 -
Price 0.14 0.14 0.12 0.13 0.12 0.19 0.21 -
P/RPS 0.97 0.72 0.87 1.11 0.99 2.01 2.24 -13.00%
P/EPS 8.97 8.70 13.04 18.06 16.67 43.18 52.50 -25.48%
EY 11.14 11.50 7.67 5.54 6.00 2.32 1.90 34.24%
DY 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 0.92 1.08 1.00 1.58 1.91 -9.05%

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