[MARCO] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.95%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 151,942 183,768 165,384 146,682 114,549 115,161 125,900 3.18%
PBT 18,384 23,164 27,422 24,254 21,062 17,853 17,730 0.60%
Tax -3,176 -6,420 -6,728 -6,494 -4,702 -4,194 -4,784 -6.59%
NP 15,208 16,744 20,694 17,760 16,360 13,658 12,946 2.71%
-
NP to SH 15,208 16,744 20,694 17,760 16,360 13,658 12,946 2.71%
-
Tax Rate 17.28% 27.72% 24.54% 26.77% 22.32% 23.49% 26.98% -
Total Cost 136,734 167,024 144,689 128,922 98,189 101,502 112,953 3.23%
-
Net Worth 179,232 168,689 158,146 145,839 101,598 101,713 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 10,370 - - 14,304 -
Div Payout % - - - 58.39% - - 110.49% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 179,232 168,689 158,146 145,839 101,598 101,713 0 -
NOSH 1,054,307 1,054,307 1,054,307 972,262 781,528 726,524 715,248 6.67%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.01% 9.11% 12.51% 12.11% 14.28% 11.86% 10.28% -
ROE 8.49% 9.93% 13.09% 12.18% 16.10% 13.43% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.41 17.43 15.69 15.09 14.66 15.85 17.60 -3.27%
EPS 1.44 1.59 1.96 1.83 2.09 1.88 1.81 -3.73%
DPS 0.00 0.00 0.00 1.07 0.00 0.00 2.00 -
NAPS 0.17 0.16 0.15 0.15 0.13 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 964,193
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.41 17.43 15.69 13.91 10.86 10.92 11.94 3.18%
EPS 1.44 1.59 1.96 1.68 1.55 1.30 1.23 2.65%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 1.36 -
NAPS 0.17 0.16 0.15 0.1383 0.0964 0.0965 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.145 0.15 0.15 0.195 0.155 0.14 0.12 -
P/RPS 1.01 0.86 0.96 1.29 1.06 0.88 0.68 6.80%
P/EPS 10.05 9.44 7.64 10.68 7.40 7.45 6.63 7.17%
EY 9.95 10.59 13.09 9.37 13.51 13.43 15.08 -6.68%
DY 0.00 0.00 0.00 5.47 0.00 0.00 16.67 -
P/NAPS 0.85 0.94 1.00 1.30 1.19 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 14/11/16 19/11/15 19/11/14 20/11/13 14/11/12 23/11/11 -
Price 0.14 0.155 0.165 0.175 0.155 0.14 0.14 -
P/RPS 0.97 0.89 1.05 1.16 1.06 0.88 0.80 3.26%
P/EPS 9.71 9.76 8.41 9.58 7.40 7.45 7.73 3.87%
EY 10.30 10.25 11.90 10.44 13.51 13.43 12.93 -3.71%
DY 0.00 0.00 0.00 6.10 0.00 0.00 14.29 -
P/NAPS 0.82 0.97 1.10 1.17 1.19 1.00 0.00 -

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