[MARCO] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.48%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 92,709 89,317 74,011 63,201 62,192 62,067 58,140 8.07%
PBT 5,527 6,651 5,054 4,062 3,358 2,856 2,239 16.23%
Tax -995 -1,890 -1,347 -1,125 -567 -1,119 -977 0.30%
NP 4,532 4,761 3,707 2,937 2,791 1,737 1,262 23.72%
-
NP to SH 4,532 4,761 3,707 2,937 2,791 1,737 1,262 23.72%
-
Tax Rate 18.00% 28.42% 26.65% 27.70% 16.89% 39.18% 43.64% -
Total Cost 88,177 84,556 70,304 60,264 59,401 60,330 56,878 7.57%
-
Net Worth 85,452 83,999 79,907 80,788 73,562 65,901 47,283 10.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 3,646 3,616 - - - - -
Div Payout % - 76.60% 97.56% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 85,452 83,999 79,907 80,788 73,562 65,901 47,283 10.35%
NOSH 712,105 699,999 726,428 734,444 668,750 65,901 47,283 57.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.89% 5.33% 5.01% 4.65% 4.49% 2.80% 2.17% -
ROE 5.30% 5.67% 4.64% 3.64% 3.79% 2.64% 2.67% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.02 12.76 10.19 8.61 9.30 94.18 122.96 -31.19%
EPS 0.64 0.68 0.51 0.40 0.42 2.64 2.67 -21.16%
DPS 0.00 0.52 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 1.00 1.00 -29.74%
Adjusted Per Share Value based on latest NOSH - 734,444
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.79 8.47 7.02 5.99 5.90 5.89 5.51 8.08%
EPS 0.43 0.45 0.35 0.28 0.26 0.16 0.12 23.67%
DPS 0.00 0.35 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0797 0.0758 0.0766 0.0698 0.0625 0.0448 10.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.12 0.09 0.17 0.17 0.18 1.80 1.67 -
P/RPS 0.92 0.71 1.67 1.98 1.94 1.91 1.36 -6.30%
P/EPS 18.86 13.23 33.31 42.51 43.13 68.29 62.57 -18.10%
EY 5.30 7.56 3.00 2.35 2.32 1.46 1.60 22.07%
DY 0.00 5.79 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.55 1.55 1.64 1.80 1.67 -8.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 14/11/08 29/11/07 29/11/06 30/11/05 25/11/04 27/11/03 -
Price 0.12 0.09 0.16 0.17 0.22 2.90 2.05 -
P/RPS 0.92 0.71 1.57 1.98 2.37 3.08 1.67 -9.45%
P/EPS 18.86 13.23 31.35 42.51 52.71 110.03 76.81 -20.85%
EY 5.30 7.56 3.19 2.35 1.90 0.91 1.30 26.36%
DY 0.00 5.79 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.45 1.55 2.00 2.90 2.05 -11.26%

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