[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 81.42%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 81,600 45,916 151,828 110,012 70,451 37,389 119,215 -22.38%
PBT 13,536 6,830 24,533 18,191 10,501 5,321 19,737 -22.28%
Tax -3,297 -1,653 -6,477 -4,871 -3,159 -1,363 -4,696 -21.05%
NP 10,239 5,177 18,056 13,320 7,342 3,958 15,041 -22.67%
-
NP to SH 10,239 5,177 18,056 13,320 7,342 3,958 15,041 -22.67%
-
Tax Rate 24.36% 24.20% 26.40% 26.78% 30.08% 25.62% 23.79% -
Total Cost 71,361 40,739 133,772 96,692 63,109 33,431 104,174 -22.34%
-
Net Worth 158,146 147,602 142,965 145,839 137,662 109,476 113,086 25.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,042 7,778 7,341 - 19,386 -
Div Payout % - - 11.31% 58.39% 100.00% - 128.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 158,146 147,602 142,965 145,839 137,662 109,476 113,086 25.13%
NOSH 1,054,307 1,054,307 1,021,180 972,262 917,749 842,127 807,759 19.49%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.55% 11.27% 11.89% 12.11% 10.42% 10.59% 12.62% -
ROE 6.47% 3.51% 12.63% 9.13% 5.33% 3.62% 13.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.74 4.36 14.87 11.32 7.68 4.44 14.76 -35.04%
EPS 0.97 0.49 1.77 1.37 0.80 0.47 1.86 -35.28%
DPS 0.00 0.00 0.20 0.80 0.80 0.00 2.40 -
NAPS 0.15 0.14 0.14 0.15 0.15 0.13 0.14 4.72%
Adjusted Per Share Value based on latest NOSH - 964,193
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.74 4.36 14.40 10.43 6.68 3.55 11.31 -22.39%
EPS 0.97 0.49 1.71 1.26 0.70 0.38 1.43 -22.85%
DPS 0.00 0.00 0.19 0.74 0.70 0.00 1.84 -
NAPS 0.15 0.14 0.1356 0.1383 0.1306 0.1038 0.1073 25.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.17 0.16 0.195 0.165 0.17 0.15 -
P/RPS 2.13 3.90 1.08 1.72 2.15 3.83 1.02 63.59%
P/EPS 16.99 34.62 9.05 14.23 20.63 36.17 8.06 64.62%
EY 5.89 2.89 11.05 7.03 4.85 2.76 12.41 -39.23%
DY 0.00 0.00 1.25 4.10 4.85 0.00 16.00 -
P/NAPS 1.10 1.21 1.14 1.30 1.10 1.31 1.07 1.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 18/05/15 16/02/15 19/11/14 20/08/14 21/05/14 22/04/14 -
Price 0.145 0.17 0.17 0.175 0.21 0.155 0.16 -
P/RPS 1.87 3.90 1.14 1.55 2.74 3.49 1.08 44.33%
P/EPS 14.93 34.62 9.61 12.77 26.25 32.98 8.59 44.70%
EY 6.70 2.89 10.40 7.83 3.81 3.03 11.64 -30.87%
DY 0.00 0.00 1.18 4.57 3.81 0.00 15.00 -
P/NAPS 0.97 1.21 1.21 1.17 1.40 1.19 1.14 -10.23%

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