[MARCO] QoQ Annualized Quarter 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- 4.86%
YoY- -0.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 149,556 119,215 114,549 105,480 109,880 114,894 115,161 19.05%
PBT 21,284 19,737 21,062 19,110 17,852 19,276 17,853 12.44%
Tax -5,452 -4,696 -4,702 -4,492 -3,912 -4,405 -4,194 19.12%
NP 15,832 15,041 16,360 14,618 13,940 14,871 13,658 10.35%
-
NP to SH 15,832 15,041 16,360 14,618 13,940 14,871 13,658 10.35%
-
Tax Rate 25.62% 23.79% 22.32% 23.51% 21.91% 22.85% 23.49% -
Total Cost 133,724 104,174 98,189 90,862 95,940 100,023 101,502 20.19%
-
Net Worth 109,476 113,086 101,598 105,490 101,645 101,482 101,713 5.03%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19,386 - 12,056 23,233 10,148 - -
Div Payout % - 128.89% - 82.47% 166.67% 68.24% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 109,476 113,086 101,598 105,490 101,645 101,482 101,713 5.03%
NOSH 842,127 807,759 781,528 753,505 726,041 724,874 726,524 10.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.59% 12.62% 14.28% 13.86% 12.69% 12.94% 11.86% -
ROE 14.46% 13.30% 16.10% 13.86% 13.71% 14.65% 13.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.76 14.76 14.66 14.00 15.13 15.85 15.85 7.88%
EPS 1.88 1.86 2.09 1.94 1.92 2.04 1.88 0.00%
DPS 0.00 2.40 0.00 1.60 3.20 1.40 0.00 -
NAPS 0.13 0.14 0.13 0.14 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 749,803
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.19 11.31 10.86 10.00 10.42 10.90 10.92 19.09%
EPS 1.50 1.43 1.55 1.39 1.32 1.41 1.30 10.01%
DPS 0.00 1.84 0.00 1.14 2.20 0.96 0.00 -
NAPS 0.1038 0.1073 0.0964 0.1001 0.0964 0.0963 0.0965 4.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.17 0.15 0.155 0.155 0.145 0.14 0.14 -
P/RPS 0.96 1.02 1.06 1.11 0.96 0.88 0.88 5.97%
P/EPS 9.04 8.06 7.40 7.99 7.55 6.82 7.45 13.77%
EY 11.06 12.41 13.51 12.52 13.24 14.65 13.43 -12.15%
DY 0.00 16.00 0.00 10.32 22.07 10.00 0.00 -
P/NAPS 1.31 1.07 1.19 1.11 1.04 1.00 1.00 19.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 25/02/13 14/11/12 -
Price 0.155 0.16 0.155 0.15 0.16 0.145 0.14 -
P/RPS 0.87 1.08 1.06 1.07 1.06 0.91 0.88 -0.75%
P/EPS 8.24 8.59 7.40 7.73 8.33 7.07 7.45 6.95%
EY 12.13 11.64 13.51 12.93 12.00 14.15 13.43 -6.56%
DY 0.00 15.00 0.00 10.67 20.00 9.66 0.00 -
P/NAPS 1.19 1.14 1.19 1.07 1.14 1.04 1.00 12.30%

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