[MARCO] YoY TTM 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- 8.75%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 162,977 136,926 109,643 120,812 127,900 100,083 93,459 9.70%
PBT 27,568 20,683 19,310 19,101 15,480 8,655 5,666 30.15%
Tax -6,615 -5,609 -4,472 -4,641 -4,022 -1,940 -1,437 28.96%
NP 20,953 15,074 14,838 14,460 11,458 6,715 4,229 30.55%
-
NP to SH 20,953 15,074 14,838 14,460 11,458 6,715 4,229 30.55%
-
Tax Rate 24.00% 27.12% 23.16% 24.30% 25.98% 22.41% 25.36% -
Total Cost 142,024 121,852 94,805 106,352 116,442 93,368 89,230 8.05%
-
Net Worth 158,146 137,189 104,972 94,941 0 86,151 84,599 10.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,042 13,219 16,207 5,772 12,460 - - -
Div Payout % 9.75% 87.70% 109.23% 39.92% 108.75% - - -
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 158,146 137,189 104,972 94,941 0 86,151 84,599 10.98%
NOSH 1,054,307 914,594 749,803 730,322 830,714 717,931 705,000 6.93%
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 12.86% 11.01% 13.53% 11.97% 8.96% 6.71% 4.52% -
ROE 13.25% 10.99% 14.14% 15.23% 0.00% 7.79% 5.00% -
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 15.46 14.97 14.62 16.54 15.40 13.94 13.26 2.59%
EPS 1.99 1.65 1.98 1.98 1.38 0.94 0.60 22.10%
DPS 0.19 1.45 2.16 0.79 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 15.46 12.99 10.40 11.46 12.13 9.49 8.86 9.71%
EPS 1.99 1.43 1.41 1.37 1.09 0.64 0.40 30.64%
DPS 0.19 1.25 1.54 0.55 1.18 0.00 0.00 -
NAPS 0.15 0.1301 0.0996 0.0901 0.00 0.0817 0.0802 10.99%
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 1.07 1.10 1.06 0.85 0.91 0.86 0.98 1.47%
P/EPS 8.30 10.01 7.83 7.07 10.15 12.83 21.67 -14.77%
EY 12.04 9.99 12.77 14.14 9.85 7.79 4.61 17.34%
DY 1.17 8.76 13.95 5.65 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 0.94 1.40 1.03 0.85 0.84 0.86 0.91 0.54%
P/EPS 7.30 12.74 7.58 7.07 9.43 12.83 20.00 -15.45%
EY 13.71 7.85 13.19 14.14 10.61 7.79 5.00 18.29%
DY 1.34 6.88 14.41 5.65 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