[MARCO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.26%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 194,816 183,664 149,556 109,880 103,776 138,744 98,588 12.00%
PBT 20,636 27,320 21,284 17,852 14,700 15,528 8,676 15.52%
Tax -5,616 -6,612 -5,452 -3,912 -3,444 -4,072 -2,124 17.57%
NP 15,020 20,708 15,832 13,940 11,256 11,456 6,552 14.81%
-
NP to SH 15,124 20,708 15,832 13,940 11,256 11,456 6,552 14.94%
-
Tax Rate 27.21% 24.20% 25.62% 21.91% 23.43% 26.22% 24.48% -
Total Cost 179,796 162,956 133,724 95,940 92,520 127,288 92,036 11.79%
-
Net Worth 168,689 147,602 109,476 101,645 93,799 0 92,582 10.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 23,233 23,089 - - -
Div Payout % - - - 166.67% 205.13% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 168,689 147,602 109,476 101,645 93,799 0 92,582 10.50%
NOSH 1,054,307 1,054,307 842,127 726,041 721,538 711,666 712,173 6.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.71% 11.27% 10.59% 12.69% 10.85% 8.26% 6.65% -
ROE 8.97% 14.03% 14.46% 13.71% 12.00% 0.00% 7.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.48 17.42 17.76 15.13 14.38 19.50 13.84 4.93%
EPS 1.44 1.96 1.88 1.92 1.56 1.60 0.92 7.74%
DPS 0.00 0.00 0.00 3.20 3.20 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.14 0.13 0.00 0.13 3.51%
Adjusted Per Share Value based on latest NOSH - 726,041
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.48 17.42 14.19 10.42 9.84 13.16 9.35 12.01%
EPS 1.44 1.96 1.50 1.32 1.07 1.09 0.62 15.06%
DPS 0.00 0.00 0.00 2.20 2.19 0.00 0.00 -
NAPS 0.16 0.14 0.1038 0.0964 0.089 0.00 0.0878 10.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.17 0.17 0.145 0.16 0.14 0.12 -
P/RPS 0.84 0.98 0.96 0.96 1.11 0.72 0.87 -0.58%
P/EPS 10.81 8.66 9.04 7.55 10.26 8.70 13.04 -3.07%
EY 9.25 11.55 11.06 13.24 9.75 11.50 7.67 3.16%
DY 0.00 0.00 0.00 22.07 20.00 0.00 0.00 -
P/NAPS 0.97 1.21 1.31 1.04 1.23 0.00 0.92 0.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 18/05/15 21/05/14 22/05/13 21/05/12 27/05/11 21/05/10 -
Price 0.16 0.17 0.155 0.16 0.14 0.14 0.12 -
P/RPS 0.87 0.98 0.87 1.06 0.97 0.72 0.87 0.00%
P/EPS 11.15 8.66 8.24 8.33 8.97 8.70 13.04 -2.57%
EY 8.97 11.55 12.13 12.00 11.14 11.50 7.67 2.64%
DY 0.00 0.00 0.00 20.00 22.86 0.00 0.00 -
P/NAPS 1.00 1.21 1.19 1.14 1.08 0.00 0.92 1.39%

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