[MARCO] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.44%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 43,055 41,816 33,303 28,523 33,728 30,725 27,930 7.47%
PBT 5,495 6,342 3,940 5,886 4,890 3,694 2,191 16.55%
Tax -1,328 -1,606 -1,169 -1,259 -1,254 -704 -549 15.85%
NP 4,167 4,736 2,771 4,627 3,636 2,990 1,642 16.78%
-
NP to SH 4,398 4,736 2,771 4,627 3,636 2,990 1,642 17.83%
-
Tax Rate 24.17% 25.32% 29.67% 21.39% 25.64% 19.06% 25.06% -
Total Cost 38,888 37,080 30,532 23,896 30,092 27,735 26,288 6.74%
-
Net Worth 158,146 142,965 113,445 102,691 108,148 92,547 86,159 10.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,380 2,042 6,482 4,401 - - - -
Div Payout % 167.81% 43.12% 233.94% 95.12% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 158,146 142,965 113,445 102,691 108,148 92,547 86,159 10.64%
NOSH 1,054,307 1,021,180 810,322 733,508 831,914 711,904 717,999 6.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.68% 11.33% 8.32% 16.22% 10.78% 9.73% 5.88% -
ROE 2.78% 3.31% 2.44% 4.51% 3.36% 3.23% 1.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.08 4.09 4.11 3.89 4.05 4.32 3.89 0.79%
EPS 0.42 0.46 0.34 0.64 0.51 0.42 0.23 10.55%
DPS 0.70 0.20 0.80 0.60 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 733,508
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.08 3.97 3.16 2.71 3.20 2.91 2.65 7.45%
EPS 0.42 0.45 0.26 0.44 0.34 0.28 0.16 17.44%
DPS 0.70 0.19 0.61 0.42 0.00 0.00 0.00 -
NAPS 0.15 0.1356 0.1076 0.0974 0.1026 0.0878 0.0817 10.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.155 0.16 0.15 0.14 0.17 0.14 0.12 -
P/RPS 3.80 3.91 3.65 3.60 4.19 3.24 3.08 3.56%
P/EPS 37.16 34.50 43.86 22.19 38.90 33.33 52.47 -5.58%
EY 2.69 2.90 2.28 4.51 2.57 3.00 1.91 5.87%
DY 4.52 1.25 5.33 4.29 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 1.07 1.00 1.31 1.08 1.00 0.49%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 22/04/14 25/02/13 22/02/12 24/02/11 22/02/10 -
Price 0.16 0.17 0.16 0.145 0.17 0.14 0.12 -
P/RPS 3.92 4.15 3.89 3.73 4.19 3.24 3.08 4.09%
P/EPS 38.36 36.66 46.79 22.99 38.90 33.33 52.47 -5.08%
EY 2.61 2.73 2.14 4.35 2.57 3.00 1.91 5.33%
DY 4.38 1.18 5.00 4.14 0.00 0.00 0.00 -
P/NAPS 1.07 1.21 1.14 1.04 1.31 1.08 1.00 1.13%

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