[MARCO] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.22%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 97,033 93,335 83,343 67,089 61,198 62,876 62,793 7.51%
PBT 7,586 5,636 5,949 4,418 3,686 3,098 2,784 18.17%
Tax -1,825 -1,305 -1,475 -1,207 -1,106 -640 -1,098 8.83%
NP 5,761 4,331 4,474 3,211 2,580 2,458 1,686 22.71%
-
NP to SH 5,761 4,331 4,474 3,211 2,580 2,458 1,686 22.71%
-
Tax Rate 24.06% 23.15% 24.79% 27.32% 30.01% 20.66% 39.44% -
Total Cost 91,272 89,004 78,869 63,878 58,618 60,418 61,107 6.91%
-
Net Worth 92,582 84,333 83,866 87,818 74,249 69,899 47,551 11.73%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 3,646 3,616 1,912 - - -
Div Payout % - - 81.51% 112.63% 74.13% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,582 84,333 83,866 87,818 74,249 69,899 47,551 11.73%
NOSH 712,173 702,777 698,888 731,818 674,999 635,454 47,551 56.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.94% 4.64% 5.37% 4.79% 4.22% 3.91% 2.69% -
ROE 6.22% 5.14% 5.33% 3.66% 3.47% 3.52% 3.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.62 13.28 11.93 9.17 9.07 9.89 132.05 -31.50%
EPS 0.81 0.62 0.64 0.44 0.38 0.39 3.55 -21.82%
DPS 0.00 0.00 0.52 0.49 0.28 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.11 0.11 1.00 -28.81%
Adjusted Per Share Value based on latest NOSH - 731,818
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.20 8.85 7.91 6.36 5.80 5.96 5.96 7.50%
EPS 0.55 0.41 0.42 0.30 0.24 0.23 0.16 22.83%
DPS 0.00 0.00 0.35 0.34 0.18 0.00 0.00 -
NAPS 0.0878 0.08 0.0795 0.0833 0.0704 0.0663 0.0451 11.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.12 0.09 0.12 0.20 0.22 0.22 4.26 -
P/RPS 0.88 0.68 1.01 2.18 2.43 2.22 3.23 -19.47%
P/EPS 14.83 14.60 18.75 45.58 57.56 56.88 120.15 -29.42%
EY 6.74 6.85 5.33 2.19 1.74 1.76 0.83 41.75%
DY 0.00 0.00 4.35 2.47 1.29 0.00 0.00 -
P/NAPS 0.92 0.75 1.00 1.67 2.00 2.00 4.26 -22.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 26/05/09 26/05/08 25/05/07 29/05/06 30/05/05 26/05/04 -
Price 0.12 0.13 0.12 0.19 0.21 0.19 1.77 -
P/RPS 0.88 0.98 1.01 2.07 2.32 1.92 1.34 -6.76%
P/EPS 14.83 21.09 18.75 43.30 54.94 49.12 49.92 -18.30%
EY 6.74 4.74 5.33 2.31 1.82 2.04 2.00 22.43%
DY 0.00 0.00 4.35 2.60 1.35 0.00 0.00 -
P/NAPS 0.92 1.08 1.00 1.58 1.91 1.73 1.77 -10.32%

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