[MARCO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.44%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 33,172 25,270 27,470 28,523 28,380 32,047 25,944 17.78%
PBT 6,242 5,092 4,463 5,886 3,869 5,846 3,675 42.31%
Tax -1,281 -1,268 -978 -1,259 -967 -1,318 -861 30.29%
NP 4,961 3,824 3,485 4,627 2,902 4,528 2,814 45.88%
-
NP to SH 4,961 3,824 3,485 4,627 2,902 4,528 2,814 45.88%
-
Tax Rate 20.52% 24.90% 21.91% 21.39% 24.99% 22.55% 23.43% -
Total Cost 28,211 21,446 23,985 23,896 25,478 27,519 23,130 14.14%
-
Net Worth 100,770 104,972 101,645 102,691 101,569 94,941 93,799 4.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,998 5,808 4,401 - - 5,772 -
Div Payout % - 156.86% 166.67% 95.12% - - 205.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,770 104,972 101,645 102,691 101,569 94,941 93,799 4.89%
NOSH 775,156 749,803 726,041 733,508 725,499 730,322 721,538 4.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.96% 15.13% 12.69% 16.22% 10.23% 14.13% 10.85% -
ROE 4.92% 3.64% 3.43% 4.51% 2.86% 4.77% 3.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.28 3.37 3.78 3.89 3.91 4.39 3.60 12.21%
EPS 0.64 0.51 0.48 0.64 0.40 0.62 0.39 39.08%
DPS 0.00 0.80 0.80 0.60 0.00 0.00 0.80 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 733,508
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.15 2.40 2.61 2.71 2.69 3.04 2.46 17.90%
EPS 0.47 0.36 0.33 0.44 0.28 0.43 0.27 44.65%
DPS 0.00 0.57 0.55 0.42 0.00 0.00 0.55 -
NAPS 0.0956 0.0996 0.0964 0.0974 0.0963 0.0901 0.089 4.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.155 0.145 0.14 0.14 0.14 0.16 -
P/RPS 3.62 4.60 3.83 3.60 3.58 3.19 4.45 -12.84%
P/EPS 24.22 30.39 30.21 22.19 35.00 22.58 41.03 -29.60%
EY 4.13 3.29 3.31 4.51 2.86 4.43 2.44 41.98%
DY 0.00 5.16 5.52 4.29 0.00 0.00 5.00 -
P/NAPS 1.19 1.11 1.04 1.00 1.00 1.08 1.23 -2.17%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 16/08/13 22/05/13 25/02/13 14/11/12 23/08/12 21/05/12 -
Price 0.155 0.15 0.16 0.145 0.14 0.14 0.14 -
P/RPS 3.62 4.45 4.23 3.73 3.58 3.19 3.89 -4.67%
P/EPS 24.22 29.41 33.33 22.99 35.00 22.58 35.90 -23.05%
EY 4.13 3.40 3.00 4.35 2.86 4.43 2.79 29.85%
DY 0.00 5.33 5.00 4.14 0.00 0.00 5.71 -
P/NAPS 1.19 1.07 1.14 1.04 1.00 1.08 1.08 6.67%

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