[MARCO] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.56%
YoY- 58.78%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 109,643 120,812 127,900 100,083 93,459 87,754 70,511 7.62%
PBT 19,310 19,101 15,480 8,655 5,666 6,312 4,659 26.71%
Tax -4,472 -4,641 -4,022 -1,940 -1,437 -1,584 -1,308 22.71%
NP 14,838 14,460 11,458 6,715 4,229 4,728 3,351 28.11%
-
NP to SH 14,838 14,460 11,458 6,715 4,229 4,728 3,351 28.11%
-
Tax Rate 23.16% 24.30% 25.98% 22.41% 25.36% 25.10% 28.07% -
Total Cost 94,805 106,352 116,442 93,368 89,230 83,026 67,160 5.90%
-
Net Worth 104,972 94,941 0 86,151 84,599 86,823 76,685 5.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,207 5,772 12,460 - - 3,646 3,616 28.37%
Div Payout % 109.23% 39.92% 108.75% - - 77.13% 107.93% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 104,972 94,941 0 86,151 84,599 86,823 76,685 5.36%
NOSH 749,803 730,322 830,714 717,931 705,000 723,529 697,142 1.21%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.53% 11.97% 8.96% 6.71% 4.52% 5.39% 4.75% -
ROE 14.14% 15.23% 0.00% 7.79% 5.00% 5.45% 4.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.62 16.54 15.40 13.94 13.26 12.13 10.11 6.33%
EPS 1.98 1.98 1.38 0.94 0.60 0.65 0.48 26.61%
DPS 2.16 0.79 1.50 0.00 0.00 0.50 0.52 26.75%
NAPS 0.14 0.13 0.00 0.12 0.12 0.12 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 717,931
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.40 11.46 12.13 9.49 8.86 8.32 6.69 7.62%
EPS 1.41 1.37 1.09 0.64 0.40 0.45 0.32 28.01%
DPS 1.54 0.55 1.18 0.00 0.00 0.35 0.34 28.59%
NAPS 0.0996 0.0901 0.00 0.0817 0.0802 0.0824 0.0727 5.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.155 0.14 0.14 0.12 0.13 0.11 0.19 -
P/RPS 1.06 0.85 0.91 0.86 0.98 0.91 1.88 -9.10%
P/EPS 7.83 7.07 10.15 12.83 21.67 16.83 39.53 -23.63%
EY 12.77 14.14 9.85 7.79 4.61 5.94 2.53 30.93%
DY 13.95 5.65 10.71 0.00 0.00 4.58 2.73 31.20%
P/NAPS 1.11 1.08 0.00 1.00 1.08 0.92 1.73 -7.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 23/08/12 25/08/11 26/08/10 17/08/09 15/08/08 24/08/07 -
Price 0.15 0.14 0.13 0.12 0.12 0.11 0.17 -
P/RPS 1.03 0.85 0.84 0.86 0.91 0.91 1.68 -7.82%
P/EPS 7.58 7.07 9.43 12.83 20.00 16.83 35.37 -22.62%
EY 13.19 14.14 10.61 7.79 5.00 5.94 2.83 29.21%
DY 14.41 5.65 11.54 0.00 0.00 4.58 3.05 29.50%
P/NAPS 1.07 1.08 0.00 1.00 1.00 0.92 1.55 -5.98%

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