[MARCO] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.94%
YoY- 70.71%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 146,682 114,549 115,161 125,900 105,554 86,806 88,313 8.81%
PBT 24,254 21,062 17,853 17,730 10,296 6,472 6,569 24.30%
Tax -6,494 -4,702 -4,194 -4,784 -2,712 -1,477 -1,853 23.23%
NP 17,760 16,360 13,658 12,946 7,584 4,994 4,716 24.71%
-
NP to SH 17,760 16,360 13,658 12,946 7,584 4,994 4,716 24.71%
-
Tax Rate 26.77% 22.32% 23.49% 26.98% 26.34% 22.82% 28.21% -
Total Cost 128,922 98,189 101,502 112,953 97,970 81,812 83,597 7.48%
-
Net Worth 145,839 101,598 101,713 0 92,429 84,815 84,887 9.43%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 10,370 - - 14,304 - - - -
Div Payout % 58.39% - - 110.49% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 145,839 101,598 101,713 0 92,429 84,815 84,887 9.43%
NOSH 972,262 781,528 726,524 715,248 710,999 706,792 707,399 5.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.11% 14.28% 11.86% 10.28% 7.18% 5.75% 5.34% -
ROE 12.18% 16.10% 13.43% 0.00% 8.21% 5.89% 5.56% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.09 14.66 15.85 17.60 14.85 12.28 12.48 3.21%
EPS 1.83 2.09 1.88 1.81 1.07 0.71 0.67 18.22%
DPS 1.07 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.14 0.00 0.13 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 707,254
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.91 10.86 10.92 11.94 10.01 8.23 8.38 8.80%
EPS 1.68 1.55 1.30 1.23 0.72 0.47 0.45 24.53%
DPS 0.98 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.1383 0.0964 0.0965 0.00 0.0877 0.0804 0.0805 9.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.195 0.155 0.14 0.12 0.12 0.12 0.09 -
P/RPS 1.29 1.06 0.88 0.68 0.81 0.98 0.72 10.20%
P/EPS 10.68 7.40 7.45 6.63 11.25 16.98 13.50 -3.82%
EY 9.37 13.51 13.43 15.08 8.89 5.89 7.41 3.98%
DY 5.47 0.00 0.00 16.67 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.00 0.00 0.92 1.00 0.75 9.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 14/11/12 23/11/11 22/11/10 23/11/09 14/11/08 -
Price 0.175 0.155 0.14 0.14 0.14 0.12 0.09 -
P/RPS 1.16 1.06 0.88 0.80 0.94 0.98 0.72 8.26%
P/EPS 9.58 7.40 7.45 7.73 13.12 16.98 13.50 -5.55%
EY 10.44 13.51 13.43 12.93 7.62 5.89 7.41 5.87%
DY 6.10 0.00 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 1.00 0.00 1.08 1.00 0.75 7.68%

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