[MARCO] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 32.03%
YoY- 74.85%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 149,556 109,880 103,776 138,744 98,588 82,596 84,608 9.95%
PBT 21,284 17,852 14,700 15,528 8,676 6,512 6,368 22.26%
Tax -5,452 -3,912 -3,444 -4,072 -2,124 -1,452 -1,336 26.39%
NP 15,832 13,940 11,256 11,456 6,552 5,060 5,032 21.03%
-
NP to SH 15,832 13,940 11,256 11,456 6,552 5,060 5,032 21.03%
-
Tax Rate 25.62% 21.91% 23.43% 26.22% 24.48% 22.30% 20.98% -
Total Cost 133,724 95,940 92,520 127,288 92,036 77,536 79,576 9.03%
-
Net Worth 109,476 101,645 93,799 0 92,582 84,333 83,866 4.53%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 23,233 23,089 - - - - -
Div Payout % - 166.67% 205.13% - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 109,476 101,645 93,799 0 92,582 84,333 83,866 4.53%
NOSH 842,127 726,041 721,538 711,666 712,173 702,777 698,888 3.15%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.59% 12.69% 10.85% 8.26% 6.65% 6.13% 5.95% -
ROE 14.46% 13.71% 12.00% 0.00% 7.08% 6.00% 6.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.76 15.13 14.38 19.50 13.84 11.75 12.11 6.58%
EPS 1.88 1.92 1.56 1.60 0.92 0.72 0.72 17.33%
DPS 0.00 3.20 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.13 0.00 0.13 0.12 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 711,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.19 10.42 9.84 13.16 9.35 7.83 8.02 9.97%
EPS 1.50 1.32 1.07 1.09 0.62 0.48 0.48 20.90%
DPS 0.00 2.20 2.19 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0964 0.089 0.00 0.0878 0.08 0.0795 4.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.17 0.145 0.16 0.14 0.12 0.09 0.12 -
P/RPS 0.96 0.96 1.11 0.72 0.87 0.77 0.99 -0.51%
P/EPS 9.04 7.55 10.26 8.70 13.04 12.50 16.67 -9.69%
EY 11.06 13.24 9.75 11.50 7.67 8.00 6.00 10.72%
DY 0.00 22.07 20.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.04 1.23 0.00 0.92 0.75 1.00 4.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 21/05/12 27/05/11 21/05/10 26/05/09 26/05/08 -
Price 0.155 0.16 0.14 0.14 0.12 0.13 0.12 -
P/RPS 0.87 1.06 0.97 0.72 0.87 1.11 0.99 -2.12%
P/EPS 8.24 8.33 8.97 8.70 13.04 18.06 16.67 -11.07%
EY 12.13 12.00 11.14 11.50 7.67 5.54 6.00 12.44%
DY 0.00 20.00 22.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.08 0.00 0.92 1.08 1.00 2.94%

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