[MARCO] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.45%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 163,200 140,902 105,480 115,982 130,664 100,856 86,760 11.09%
PBT 27,072 21,002 19,110 19,042 17,216 9,858 6,638 26.38%
Tax -6,594 -6,318 -4,492 -4,358 -4,760 -2,418 -1,852 23.55%
NP 20,478 14,684 14,618 14,684 12,456 7,440 4,786 27.40%
-
NP to SH 20,478 14,684 14,618 14,684 12,456 7,440 4,786 27.40%
-
Tax Rate 24.36% 30.08% 23.51% 22.89% 27.65% 24.53% 27.90% -
Total Cost 142,722 126,218 90,862 101,298 118,208 93,416 81,974 9.67%
-
Net Worth 158,146 137,662 105,490 94,500 0 85,846 84,458 11.01%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 14,683 12,056 - 21,356 - - -
Div Payout % - 100.00% 82.47% - 171.45% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 158,146 137,662 105,490 94,500 0 85,846 84,458 11.01%
NOSH 1,054,307 917,749 753,505 726,930 711,868 715,384 703,823 6.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.55% 10.42% 13.86% 12.66% 9.53% 7.38% 5.52% -
ROE 12.95% 10.67% 13.86% 15.54% 0.00% 8.67% 5.67% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.48 15.35 14.00 15.96 18.36 14.10 12.33 3.86%
EPS 1.94 1.60 1.94 2.02 1.74 1.04 0.68 19.08%
DPS 0.00 1.60 1.60 0.00 3.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.00 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 730,322
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.48 13.36 10.00 11.00 12.39 9.57 8.23 11.09%
EPS 1.94 1.39 1.39 1.39 1.18 0.71 0.45 27.56%
DPS 0.00 1.39 1.14 0.00 2.03 0.00 0.00 -
NAPS 0.15 0.1306 0.1001 0.0896 0.00 0.0814 0.0801 11.01%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.165 0.165 0.155 0.14 0.14 0.12 0.13 -
P/RPS 1.07 1.07 1.11 0.88 0.76 0.85 1.05 0.31%
P/EPS 8.50 10.31 7.99 6.93 8.00 11.54 19.12 -12.63%
EY 11.77 9.70 12.52 14.43 12.50 8.67 5.23 14.46%
DY 0.00 9.70 10.32 0.00 21.43 0.00 0.00 -
P/NAPS 1.10 1.10 1.11 1.08 0.00 1.00 1.08 0.30%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 16/08/13 23/08/12 25/08/11 26/08/10 17/08/09 -
Price 0.145 0.21 0.15 0.14 0.13 0.12 0.12 -
P/RPS 0.94 1.37 1.07 0.88 0.71 0.85 0.97 -0.52%
P/EPS 7.47 13.13 7.73 6.93 7.43 11.54 17.65 -13.34%
EY 13.40 7.62 12.93 14.43 13.46 8.67 5.67 15.40%
DY 0.00 7.62 10.67 0.00 23.08 0.00 0.00 -
P/NAPS 0.97 1.40 1.07 1.08 0.00 1.00 1.00 -0.50%

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