[MARCO] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.49%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 45,916 37,389 27,470 25,944 34,686 24,647 20,649 14.23%
PBT 6,830 5,321 4,463 3,675 3,882 2,169 1,628 26.98%
Tax -1,653 -1,363 -978 -861 -1,018 -531 -363 28.72%
NP 5,177 3,958 3,485 2,814 2,864 1,638 1,265 26.45%
-
NP to SH 5,177 3,958 3,485 2,814 2,864 1,638 1,265 26.45%
-
Tax Rate 24.20% 25.62% 21.91% 23.43% 26.22% 24.48% 22.30% -
Total Cost 40,739 33,431 23,985 23,130 31,822 23,009 19,384 13.17%
-
Net Worth 147,602 109,476 101,645 93,799 0 92,582 84,333 9.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 5,808 5,772 - - - -
Div Payout % - - 166.67% 205.13% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 147,602 109,476 101,645 93,799 0 92,582 84,333 9.77%
NOSH 1,054,307 842,127 726,041 721,538 711,666 712,173 702,777 6.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.27% 10.59% 12.69% 10.85% 8.26% 6.65% 6.13% -
ROE 3.51% 3.62% 3.43% 3.00% 0.00% 1.77% 1.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.36 4.44 3.78 3.60 4.87 3.46 2.94 6.78%
EPS 0.49 0.47 0.48 0.39 0.40 0.23 0.18 18.15%
DPS 0.00 0.00 0.80 0.80 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.14 0.13 0.00 0.13 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 721,538
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.36 3.55 2.61 2.46 3.29 2.34 1.96 14.24%
EPS 0.49 0.38 0.33 0.27 0.27 0.16 0.12 26.41%
DPS 0.00 0.00 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.14 0.1038 0.0964 0.089 0.00 0.0878 0.08 9.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.17 0.17 0.145 0.16 0.14 0.12 0.09 -
P/RPS 3.90 3.83 3.83 4.45 2.87 3.47 3.06 4.12%
P/EPS 34.62 36.17 30.21 41.03 34.79 52.17 50.00 -5.93%
EY 2.89 2.76 3.31 2.44 2.87 1.92 2.00 6.32%
DY 0.00 0.00 5.52 5.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.31 1.04 1.23 0.00 0.92 0.75 8.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 21/05/14 22/05/13 21/05/12 27/05/11 21/05/10 26/05/09 -
Price 0.17 0.155 0.16 0.14 0.14 0.12 0.13 -
P/RPS 3.90 3.49 4.23 3.89 2.87 3.47 4.42 -2.06%
P/EPS 34.62 32.98 33.33 35.90 34.79 52.17 72.22 -11.52%
EY 2.89 3.03 3.00 2.79 2.87 1.92 1.38 13.10%
DY 0.00 0.00 5.00 5.71 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 1.14 1.08 0.00 0.92 1.08 1.91%

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