[MARCO] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -44.14%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,561 33,062 37,389 33,303 33,172 25,270 27,470 27.49%
PBT 7,690 5,180 5,321 3,940 6,242 5,092 4,463 43.67%
Tax -1,712 -1,796 -1,363 -1,169 -1,281 -1,268 -978 45.19%
NP 5,978 3,384 3,958 2,771 4,961 3,824 3,485 43.24%
-
NP to SH 5,978 3,384 3,958 2,771 4,961 3,824 3,485 43.24%
-
Tax Rate 22.26% 34.67% 25.62% 29.67% 20.52% 24.90% 21.91% -
Total Cost 33,583 29,678 33,431 30,532 28,211 21,446 23,985 25.13%
-
Net Worth 144,629 137,189 109,476 113,445 100,770 104,972 101,645 26.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,482 - 5,998 5,808 -
Div Payout % - - - 233.94% - 156.86% 166.67% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 144,629 137,189 109,476 113,445 100,770 104,972 101,645 26.47%
NOSH 964,193 914,594 842,127 810,322 775,156 749,803 726,041 20.79%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.11% 10.24% 10.59% 8.32% 14.96% 15.13% 12.69% -
ROE 4.13% 2.47% 3.62% 2.44% 4.92% 3.64% 3.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.10 3.61 4.44 4.11 4.28 3.37 3.78 5.56%
EPS 0.62 0.37 0.47 0.34 0.64 0.51 0.48 18.58%
DPS 0.00 0.00 0.00 0.80 0.00 0.80 0.80 -
NAPS 0.15 0.15 0.13 0.14 0.13 0.14 0.14 4.70%
Adjusted Per Share Value based on latest NOSH - 810,322
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.75 3.14 3.55 3.16 3.15 2.40 2.61 27.30%
EPS 0.57 0.32 0.38 0.26 0.47 0.36 0.33 43.91%
DPS 0.00 0.00 0.00 0.61 0.00 0.57 0.55 -
NAPS 0.1372 0.1301 0.1038 0.1076 0.0956 0.0996 0.0964 26.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.195 0.165 0.17 0.15 0.155 0.155 0.145 -
P/RPS 4.75 4.56 3.83 3.65 3.62 4.60 3.83 15.41%
P/EPS 31.45 44.59 36.17 43.86 24.22 30.39 30.21 2.71%
EY 3.18 2.24 2.76 2.28 4.13 3.29 3.31 -2.63%
DY 0.00 0.00 0.00 5.33 0.00 5.16 5.52 -
P/NAPS 1.30 1.10 1.31 1.07 1.19 1.11 1.04 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 -
Price 0.175 0.21 0.155 0.16 0.155 0.15 0.16 -
P/RPS 4.27 5.81 3.49 3.89 3.62 4.45 4.23 0.62%
P/EPS 28.23 56.76 32.98 46.79 24.22 29.41 33.33 -10.47%
EY 3.54 1.76 3.03 2.14 4.13 3.40 3.00 11.65%
DY 0.00 0.00 0.00 5.00 0.00 5.33 5.00 -
P/NAPS 1.17 1.40 1.19 1.14 1.19 1.07 1.14 1.74%

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