[MARCO] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.53%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 124,038 110,012 85,912 86,371 94,425 79,166 65,105 11.33%
PBT 20,567 18,191 15,797 13,390 13,298 7,722 4,854 27.19%
Tax -5,046 -4,871 -3,527 -3,146 -3,588 -2,034 -1,108 28.73%
NP 15,521 13,320 12,270 10,244 9,710 5,688 3,746 26.71%
-
NP to SH 15,521 13,320 12,270 10,244 9,710 5,688 3,746 26.71%
-
Tax Rate 24.53% 26.78% 22.33% 23.50% 26.98% 26.34% 22.83% -
Total Cost 108,517 96,692 73,642 76,127 84,715 73,478 61,359 9.96%
-
Net Worth 158,146 145,839 101,598 101,713 0 92,429 84,815 10.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 7,778 - - 10,728 - - -
Div Payout % - 58.39% - - 110.49% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 158,146 145,839 101,598 101,713 0 92,429 84,815 10.93%
NOSH 1,054,307 972,262 781,528 726,524 715,248 710,999 706,792 6.88%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.51% 12.11% 14.28% 11.86% 10.28% 7.18% 5.75% -
ROE 9.81% 9.13% 12.08% 10.07% 0.00% 6.15% 4.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.76 11.32 10.99 11.89 13.20 11.13 9.21 4.15%
EPS 1.47 1.37 1.57 1.41 1.36 0.80 0.53 18.52%
DPS 0.00 0.80 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.14 0.00 0.13 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 725,499
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.76 10.43 8.15 8.19 8.96 7.51 6.18 11.31%
EPS 1.47 1.26 1.16 0.97 0.92 0.54 0.36 26.41%
DPS 0.00 0.74 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.15 0.1383 0.0964 0.0965 0.00 0.0877 0.0804 10.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.15 0.195 0.155 0.14 0.12 0.12 0.12 -
P/RPS 1.27 1.72 1.41 1.18 0.91 1.08 1.30 -0.38%
P/EPS 10.19 14.23 9.87 9.93 8.84 15.00 22.64 -12.45%
EY 9.81 7.03 10.13 10.07 11.31 6.67 4.42 14.20%
DY 0.00 4.10 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 1.00 1.30 1.19 1.00 0.00 0.92 1.00 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 19/11/14 20/11/13 14/11/12 23/11/11 22/11/10 23/11/09 -
Price 0.165 0.175 0.155 0.14 0.14 0.14 0.12 -
P/RPS 1.40 1.55 1.41 1.18 1.06 1.26 1.30 1.24%
P/EPS 11.21 12.77 9.87 9.93 10.31 17.50 22.64 -11.05%
EY 8.92 7.83 10.13 10.07 9.70 5.71 4.42 12.40%
DY 0.00 4.57 0.00 0.00 10.71 0.00 0.00 -
P/NAPS 1.10 1.17 1.19 1.00 0.00 1.08 1.00 1.60%

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