[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 67.88%
YoY- 19.78%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 70,451 37,389 119,215 85,912 52,740 27,470 114,894 -27.88%
PBT 10,501 5,321 19,737 15,797 9,555 4,463 19,276 -33.37%
Tax -3,159 -1,363 -4,696 -3,527 -2,246 -978 -4,405 -19.92%
NP 7,342 3,958 15,041 12,270 7,309 3,485 14,871 -37.61%
-
NP to SH 7,342 3,958 15,041 12,270 7,309 3,485 14,871 -37.61%
-
Tax Rate 30.08% 25.62% 23.79% 22.33% 23.51% 21.91% 22.85% -
Total Cost 63,109 33,431 104,174 73,642 45,431 23,985 100,023 -26.49%
-
Net Worth 137,662 109,476 113,086 101,598 105,490 101,645 101,482 22.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,341 - 19,386 - 6,028 5,808 10,148 -19.46%
Div Payout % 100.00% - 128.89% - 82.47% 166.67% 68.24% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 137,662 109,476 113,086 101,598 105,490 101,645 101,482 22.61%
NOSH 917,749 842,127 807,759 781,528 753,505 726,041 724,874 17.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.42% 10.59% 12.62% 14.28% 13.86% 12.69% 12.94% -
ROE 5.33% 3.62% 13.30% 12.08% 6.93% 3.43% 14.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.68 4.44 14.76 10.99 7.00 3.78 15.85 -38.39%
EPS 0.80 0.47 1.86 1.57 0.97 0.48 2.04 -46.51%
DPS 0.80 0.00 2.40 0.00 0.80 0.80 1.40 -31.20%
NAPS 0.15 0.13 0.14 0.13 0.14 0.14 0.14 4.72%
Adjusted Per Share Value based on latest NOSH - 775,156
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.68 3.55 11.31 8.15 5.00 2.61 10.90 -27.91%
EPS 0.70 0.38 1.43 1.16 0.69 0.33 1.41 -37.38%
DPS 0.70 0.00 1.84 0.00 0.57 0.55 0.96 -19.03%
NAPS 0.1306 0.1038 0.1073 0.0964 0.1001 0.0964 0.0963 22.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.165 0.17 0.15 0.155 0.155 0.145 0.14 -
P/RPS 2.15 3.83 1.02 1.41 2.21 3.83 0.88 81.69%
P/EPS 20.63 36.17 8.06 9.87 15.98 30.21 6.82 109.58%
EY 4.85 2.76 12.41 10.13 6.26 3.31 14.65 -52.24%
DY 4.85 0.00 16.00 0.00 5.16 5.52 10.00 -38.35%
P/NAPS 1.10 1.31 1.07 1.19 1.11 1.04 1.00 6.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 25/02/13 -
Price 0.21 0.155 0.16 0.155 0.15 0.16 0.145 -
P/RPS 2.74 3.49 1.08 1.41 2.14 4.23 0.91 108.93%
P/EPS 26.25 32.98 8.59 9.87 15.46 33.33 7.07 140.35%
EY 3.81 3.03 11.64 10.13 6.47 3.00 14.15 -58.40%
DY 3.81 0.00 15.00 0.00 5.33 5.00 9.66 -46.31%
P/NAPS 1.40 1.19 1.14 1.19 1.07 1.14 1.04 21.98%

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