[MARCO] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.16%
YoY- 61.74%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 114,435 120,099 128,255 107,096 92,709 89,317 74,011 7.52%
PBT 21,683 18,280 17,377 9,913 5,527 6,651 5,054 27.44%
Tax -4,786 -4,400 -4,405 -2,583 -995 -1,890 -1,347 23.50%
NP 16,897 13,880 12,972 7,330 4,532 4,761 3,707 28.73%
-
NP to SH 16,897 13,880 12,972 7,330 4,532 4,761 3,707 28.73%
-
Tax Rate 22.07% 24.07% 25.35% 26.06% 18.00% 28.42% 26.65% -
Total Cost 97,538 106,219 115,283 99,766 88,177 84,556 70,304 5.60%
-
Net Worth 100,770 101,569 0 91,371 85,452 83,999 79,907 3.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,207 5,772 12,460 - - 3,646 3,616 28.37%
Div Payout % 95.92% 41.59% 96.06% - - 76.60% 97.56% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 100,770 101,569 0 91,371 85,452 83,999 79,907 3.93%
NOSH 775,156 725,499 707,254 702,857 712,105 699,999 726,428 1.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.77% 11.56% 10.11% 6.84% 4.89% 5.33% 5.01% -
ROE 16.77% 13.67% 0.00% 8.02% 5.30% 5.67% 4.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.76 16.55 18.13 15.24 13.02 12.76 10.19 6.36%
EPS 2.18 1.91 1.83 1.04 0.64 0.68 0.51 27.36%
DPS 2.09 0.80 1.76 0.00 0.00 0.52 0.50 26.89%
NAPS 0.13 0.14 0.00 0.13 0.12 0.12 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 702,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.85 11.39 12.16 10.16 8.79 8.47 7.02 7.51%
EPS 1.60 1.32 1.23 0.70 0.43 0.45 0.35 28.79%
DPS 1.54 0.55 1.18 0.00 0.00 0.35 0.34 28.59%
NAPS 0.0956 0.0963 0.00 0.0867 0.0811 0.0797 0.0758 3.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.155 0.14 0.12 0.12 0.12 0.09 0.17 -
P/RPS 1.05 0.85 0.66 0.79 0.92 0.71 1.67 -7.43%
P/EPS 7.11 7.32 6.54 11.51 18.86 13.23 33.31 -22.67%
EY 14.06 13.67 15.28 8.69 5.30 7.56 3.00 29.33%
DY 13.49 5.68 14.68 0.00 0.00 5.79 2.93 28.95%
P/NAPS 1.19 1.00 0.00 0.92 1.00 0.75 1.55 -4.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 14/11/12 23/11/11 22/11/10 23/11/09 14/11/08 29/11/07 -
Price 0.155 0.14 0.14 0.14 0.12 0.09 0.16 -
P/RPS 1.05 0.85 0.77 0.92 0.92 0.71 1.57 -6.47%
P/EPS 7.11 7.32 7.63 13.42 18.86 13.23 31.35 -21.89%
EY 14.06 13.67 13.10 7.45 5.30 7.56 3.19 28.01%
DY 13.49 5.68 12.58 0.00 0.00 5.79 3.11 27.67%
P/NAPS 1.19 1.00 0.00 1.08 1.00 0.75 1.45 -3.23%

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