[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.56%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 124,038 81,600 45,916 151,828 110,012 70,451 37,389 122.27%
PBT 20,567 13,536 6,830 24,533 18,191 10,501 5,321 146.09%
Tax -5,046 -3,297 -1,653 -6,477 -4,871 -3,159 -1,363 139.12%
NP 15,521 10,239 5,177 18,056 13,320 7,342 3,958 148.46%
-
NP to SH 15,521 10,239 5,177 18,056 13,320 7,342 3,958 148.46%
-
Tax Rate 24.53% 24.36% 24.20% 26.40% 26.78% 30.08% 25.62% -
Total Cost 108,517 71,361 40,739 133,772 96,692 63,109 33,431 119.07%
-
Net Worth 158,146 158,146 147,602 142,965 145,839 137,662 109,476 27.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,042 7,778 7,341 - -
Div Payout % - - - 11.31% 58.39% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 158,146 158,146 147,602 142,965 145,839 137,662 109,476 27.76%
NOSH 1,054,307 1,054,307 1,054,307 1,021,180 972,262 917,749 842,127 16.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.51% 12.55% 11.27% 11.89% 12.11% 10.42% 10.59% -
ROE 9.81% 6.47% 3.51% 12.63% 9.13% 5.33% 3.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.76 7.74 4.36 14.87 11.32 7.68 4.44 91.31%
EPS 1.47 0.97 0.49 1.77 1.37 0.80 0.47 113.71%
DPS 0.00 0.00 0.00 0.20 0.80 0.80 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.15 0.15 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 1,021,180
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.76 7.74 4.36 14.40 10.43 6.68 3.55 122.05%
EPS 1.47 0.97 0.49 1.71 1.26 0.70 0.38 146.22%
DPS 0.00 0.00 0.00 0.19 0.74 0.70 0.00 -
NAPS 0.15 0.15 0.14 0.1356 0.1383 0.1306 0.1038 27.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.15 0.165 0.17 0.16 0.195 0.165 0.17 -
P/RPS 1.27 2.13 3.90 1.08 1.72 2.15 3.83 -52.06%
P/EPS 10.19 16.99 34.62 9.05 14.23 20.63 36.17 -56.99%
EY 9.81 5.89 2.89 11.05 7.03 4.85 2.76 132.72%
DY 0.00 0.00 0.00 1.25 4.10 4.85 0.00 -
P/NAPS 1.00 1.10 1.21 1.14 1.30 1.10 1.31 -16.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 18/05/15 16/02/15 19/11/14 20/08/14 21/05/14 -
Price 0.165 0.145 0.17 0.17 0.175 0.21 0.155 -
P/RPS 1.40 1.87 3.90 1.14 1.55 2.74 3.49 -45.57%
P/EPS 11.21 14.93 34.62 9.61 12.77 26.25 32.98 -51.26%
EY 8.92 6.70 2.89 10.40 7.83 3.81 3.03 105.27%
DY 0.00 0.00 0.00 1.18 4.57 3.81 0.00 -
P/NAPS 1.10 0.97 1.21 1.21 1.17 1.40 1.19 -5.10%

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