[MARCO] QoQ 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- -20.78%
YoY- 70.91%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,438 35,684 45,916 41,816 39,561 33,062 37,389 8.80%
PBT 7,031 6,706 6,830 6,342 7,690 5,180 5,321 20.39%
Tax -1,749 -1,644 -1,653 -1,606 -1,712 -1,796 -1,363 18.06%
NP 5,282 5,062 5,177 4,736 5,978 3,384 3,958 21.19%
-
NP to SH 5,282 5,062 5,177 4,736 5,978 3,384 3,958 21.19%
-
Tax Rate 24.88% 24.52% 24.20% 25.32% 22.26% 34.67% 25.62% -
Total Cost 37,156 30,622 40,739 37,080 33,583 29,678 33,431 7.28%
-
Net Worth 158,146 158,146 147,602 142,965 144,629 137,189 109,476 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 - - - -
Div Payout % - - - 43.12% - - - -
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 158,146 158,146 147,602 142,965 144,629 137,189 109,476 27.76%
NOSH 1,054,307 1,054,307 1,054,307 1,021,180 964,193 914,594 842,127 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 12.45% 14.19% 11.27% 11.33% 15.11% 10.24% 10.59% -
ROE 3.34% 3.20% 3.51% 3.31% 4.13% 2.47% 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 4.03 3.38 4.36 4.09 4.10 3.61 4.44 -6.24%
EPS 0.50 0.48 0.49 0.46 0.62 0.37 0.47 4.20%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 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 4.03 3.38 4.36 3.97 3.75 3.14 3.55 8.81%
EPS 0.50 0.48 0.49 0.45 0.57 0.32 0.38 20.05%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.1356 0.1372 0.1301 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 3.73 4.88 3.90 3.91 4.75 4.56 3.83 -1.74%
P/EPS 29.94 34.37 34.62 34.50 31.45 44.59 36.17 -11.83%
EY 3.34 2.91 2.89 2.90 3.18 2.24 2.76 13.54%
DY 0.00 0.00 0.00 1.25 0.00 0.00 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 4.10 4.28 3.90 4.15 4.27 5.81 3.49 11.32%
P/EPS 32.93 30.20 34.62 36.66 28.23 56.76 32.98 -0.10%
EY 3.04 3.31 2.89 2.73 3.54 1.76 3.03 0.21%
DY 0.00 0.00 0.00 1.18 0.00 0.00 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