[MARCO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.16%
YoY- -4.81%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 120,099 128,255 107,096 92,709 89,317 74,011 63,201 11.28%
PBT 18,280 17,377 9,913 5,527 6,651 5,054 4,062 28.46%
Tax -4,400 -4,405 -2,583 -995 -1,890 -1,347 -1,125 25.49%
NP 13,880 12,972 7,330 4,532 4,761 3,707 2,937 29.51%
-
NP to SH 13,880 12,972 7,330 4,532 4,761 3,707 2,937 29.51%
-
Tax Rate 24.07% 25.35% 26.06% 18.00% 28.42% 26.65% 27.70% -
Total Cost 106,219 115,283 99,766 88,177 84,556 70,304 60,264 9.89%
-
Net Worth 101,569 0 91,371 85,452 83,999 79,907 80,788 3.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,772 12,460 - - 3,646 3,616 - -
Div Payout % 41.59% 96.06% - - 76.60% 97.56% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 101,569 0 91,371 85,452 83,999 79,907 80,788 3.88%
NOSH 725,499 707,254 702,857 712,105 699,999 726,428 734,444 -0.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.56% 10.11% 6.84% 4.89% 5.33% 5.01% 4.65% -
ROE 13.67% 0.00% 8.02% 5.30% 5.67% 4.64% 3.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.55 18.13 15.24 13.02 12.76 10.19 8.61 11.49%
EPS 1.91 1.83 1.04 0.64 0.68 0.51 0.40 29.73%
DPS 0.80 1.76 0.00 0.00 0.52 0.50 0.00 -
NAPS 0.14 0.00 0.13 0.12 0.12 0.11 0.11 4.09%
Adjusted Per Share Value based on latest NOSH - 712,105
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.39 12.16 10.16 8.79 8.47 7.02 5.99 11.29%
EPS 1.32 1.23 0.70 0.43 0.45 0.35 0.28 29.45%
DPS 0.55 1.18 0.00 0.00 0.35 0.34 0.00 -
NAPS 0.0963 0.00 0.0867 0.0811 0.0797 0.0758 0.0766 3.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.12 0.12 0.12 0.09 0.17 0.17 -
P/RPS 0.85 0.66 0.79 0.92 0.71 1.67 1.98 -13.13%
P/EPS 7.32 6.54 11.51 18.86 13.23 33.31 42.51 -25.39%
EY 13.67 15.28 8.69 5.30 7.56 3.00 2.35 34.07%
DY 5.68 14.68 0.00 0.00 5.79 2.93 0.00 -
P/NAPS 1.00 0.00 0.92 1.00 0.75 1.55 1.55 -7.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 23/11/11 22/11/10 23/11/09 14/11/08 29/11/07 29/11/06 -
Price 0.14 0.14 0.14 0.12 0.09 0.16 0.17 -
P/RPS 0.85 0.77 0.92 0.92 0.71 1.57 1.98 -13.13%
P/EPS 7.32 7.63 13.42 18.86 13.23 31.35 42.51 -25.39%
EY 13.67 13.10 7.45 5.30 7.56 3.19 2.35 34.07%
DY 5.68 12.58 0.00 0.00 5.79 3.11 0.00 -
P/NAPS 1.00 0.00 1.08 1.00 0.75 1.45 1.55 -7.03%

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