[MARCO] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.53%
YoY- 2.61%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 180,156 162,977 136,926 109,643 120,812 127,900 100,083 10.28%
PBT 23,317 27,568 20,683 19,310 19,101 15,480 8,655 17.94%
Tax -6,055 -6,615 -5,609 -4,472 -4,641 -4,022 -1,940 20.86%
NP 17,262 20,953 15,074 14,838 14,460 11,458 6,715 17.02%
-
NP to SH 17,262 20,953 15,074 14,838 14,460 11,458 6,715 17.02%
-
Tax Rate 25.97% 24.00% 27.12% 23.16% 24.30% 25.98% 22.41% -
Total Cost 162,894 142,024 121,852 94,805 106,352 116,442 93,368 9.71%
-
Net Worth 167,956 158,146 137,189 104,972 94,941 0 86,151 11.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,330 2,042 13,219 16,207 5,772 12,460 - -
Div Payout % 42.46% 9.75% 87.70% 109.23% 39.92% 108.75% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,956 158,146 137,189 104,972 94,941 0 86,151 11.75%
NOSH 1,054,307 1,054,307 914,594 749,803 730,322 830,714 717,931 6.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.58% 12.86% 11.01% 13.53% 11.97% 8.96% 6.71% -
ROE 10.28% 13.25% 10.99% 14.14% 15.23% 0.00% 7.79% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.16 15.46 14.97 14.62 16.54 15.40 13.94 3.52%
EPS 1.64 1.99 1.65 1.98 1.98 1.38 0.94 9.71%
DPS 0.70 0.19 1.45 2.16 0.79 1.50 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.13 0.00 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 749,803
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.09 15.46 12.99 10.40 11.46 12.13 9.49 10.29%
EPS 1.64 1.99 1.43 1.41 1.37 1.09 0.64 16.96%
DPS 0.70 0.19 1.25 1.54 0.55 1.18 0.00 -
NAPS 0.1593 0.15 0.1301 0.0996 0.0901 0.00 0.0817 11.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.15 0.165 0.165 0.155 0.14 0.14 0.12 -
P/RPS 0.87 1.07 1.10 1.06 0.85 0.91 0.86 0.19%
P/EPS 9.12 8.30 10.01 7.83 7.07 10.15 12.83 -5.52%
EY 10.96 12.04 9.99 12.77 14.14 9.85 7.79 5.84%
DY 4.67 1.17 8.76 13.95 5.65 10.71 0.00 -
P/NAPS 0.94 1.10 1.10 1.11 1.08 0.00 1.00 -1.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 19/08/15 20/08/14 16/08/13 23/08/12 25/08/11 26/08/10 -
Price 0.16 0.145 0.21 0.15 0.14 0.13 0.12 -
P/RPS 0.93 0.94 1.40 1.03 0.85 0.84 0.86 1.31%
P/EPS 9.73 7.30 12.74 7.58 7.07 9.43 12.83 -4.50%
EY 10.28 13.71 7.85 13.19 14.14 10.61 7.79 4.72%
DY 4.38 1.34 6.88 14.41 5.65 11.54 0.00 -
P/NAPS 1.00 0.97 1.40 1.07 1.08 0.00 1.00 0.00%

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