[MARCO] YoY Cumulative 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- 160.91%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 81,600 70,451 52,740 57,991 65,332 50,428 43,380 11.09%
PBT 13,536 10,501 9,555 9,521 8,608 4,929 3,319 26.38%
Tax -3,297 -3,159 -2,246 -2,179 -2,380 -1,209 -926 23.55%
NP 10,239 7,342 7,309 7,342 6,228 3,720 2,393 27.40%
-
NP to SH 10,239 7,342 7,309 7,342 6,228 3,720 2,393 27.40%
-
Tax Rate 24.36% 30.08% 23.51% 22.89% 27.65% 24.53% 27.90% -
Total Cost 71,361 63,109 45,431 50,649 59,104 46,708 40,987 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 - 7,341 6,028 - 10,678 - - -
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 6.47% 5.33% 6.93% 7.77% 0.00% 4.33% 2.83% -
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 7.74 7.68 7.00 7.98 9.18 7.05 6.16 3.87%
EPS 0.97 0.80 0.97 1.01 0.87 0.52 0.34 19.08%
DPS 0.00 0.80 0.80 0.00 1.50 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 7.74 6.68 5.00 5.50 6.20 4.78 4.11 11.12%
EPS 0.97 0.70 0.69 0.70 0.59 0.35 0.23 27.09%
DPS 0.00 0.70 0.57 0.00 1.01 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 2.13 2.15 2.21 1.75 1.53 1.70 2.11 0.15%
P/EPS 16.99 20.63 15.98 13.86 16.00 23.08 38.24 -12.64%
EY 5.89 4.85 6.26 7.21 6.25 4.33 2.62 14.44%
DY 0.00 4.85 5.16 0.00 10.71 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 1.87 2.74 2.14 1.75 1.42 1.70 1.95 -0.69%
P/EPS 14.93 26.25 15.46 13.86 14.86 23.08 35.29 -13.35%
EY 6.70 3.81 6.47 7.21 6.73 4.33 2.83 15.43%
DY 0.00 3.81 5.33 0.00 11.54 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