[MARCO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.73%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 140,902 105,480 115,982 130,664 100,856 86,760 87,518 8.25%
PBT 21,002 19,110 19,042 17,216 9,858 6,638 6,506 21.55%
Tax -6,318 -4,492 -4,358 -4,760 -2,418 -1,852 -1,530 26.64%
NP 14,684 14,618 14,684 12,456 7,440 4,786 4,976 19.75%
-
NP to SH 14,684 14,618 14,684 12,456 7,440 4,786 4,976 19.75%
-
Tax Rate 30.08% 23.51% 22.89% 27.65% 24.53% 27.90% 23.52% -
Total Cost 126,218 90,862 101,298 118,208 93,416 81,974 82,542 7.33%
-
Net Worth 137,662 105,490 94,500 0 85,846 84,458 85,302 8.29%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,683 12,056 - 21,356 - - - -
Div Payout % 100.00% 82.47% - 171.45% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 137,662 105,490 94,500 0 85,846 84,458 85,302 8.29%
NOSH 917,749 753,505 726,930 711,868 715,384 703,823 710,857 4.34%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.42% 13.86% 12.66% 9.53% 7.38% 5.52% 5.69% -
ROE 10.67% 13.86% 15.54% 0.00% 8.67% 5.67% 5.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.35 14.00 15.96 18.36 14.10 12.33 12.31 3.74%
EPS 1.60 1.94 2.02 1.74 1.04 0.68 0.70 14.76%
DPS 1.60 1.60 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.00 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 830,714
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.36 10.00 11.00 12.39 9.57 8.23 8.30 8.25%
EPS 1.39 1.39 1.39 1.18 0.71 0.45 0.47 19.79%
DPS 1.39 1.14 0.00 2.03 0.00 0.00 0.00 -
NAPS 0.1306 0.1001 0.0896 0.00 0.0814 0.0801 0.0809 8.30%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.165 0.155 0.14 0.14 0.12 0.13 0.11 -
P/RPS 1.07 1.11 0.88 0.76 0.85 1.05 0.89 3.11%
P/EPS 10.31 7.99 6.93 8.00 11.54 19.12 15.71 -6.77%
EY 9.70 12.52 14.43 12.50 8.67 5.23 6.36 7.28%
DY 9.70 10.32 0.00 21.43 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.08 0.00 1.00 1.08 0.92 3.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 16/08/13 23/08/12 25/08/11 26/08/10 17/08/09 15/08/08 -
Price 0.21 0.15 0.14 0.13 0.12 0.12 0.11 -
P/RPS 1.37 1.07 0.88 0.71 0.85 0.97 0.89 7.45%
P/EPS 13.13 7.73 6.93 7.43 11.54 17.65 15.71 -2.94%
EY 7.62 12.93 14.43 13.46 8.67 5.67 6.36 3.05%
DY 7.62 10.67 0.00 23.08 0.00 0.00 0.00 -
P/NAPS 1.40 1.07 1.08 0.00 1.00 1.00 0.92 7.24%

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