[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.58%
YoY- 1.14%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 110,012 70,451 37,389 119,215 85,912 52,740 27,470 151.97%
PBT 18,191 10,501 5,321 19,737 15,797 9,555 4,463 154.94%
Tax -4,871 -3,159 -1,363 -4,696 -3,527 -2,246 -978 191.35%
NP 13,320 7,342 3,958 15,041 12,270 7,309 3,485 144.25%
-
NP to SH 13,320 7,342 3,958 15,041 12,270 7,309 3,485 144.25%
-
Tax Rate 26.78% 30.08% 25.62% 23.79% 22.33% 23.51% 21.91% -
Total Cost 96,692 63,109 33,431 104,174 73,642 45,431 23,985 153.08%
-
Net Worth 145,839 137,662 109,476 113,086 101,598 105,490 101,645 27.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,778 7,341 - 19,386 - 6,028 5,808 21.47%
Div Payout % 58.39% 100.00% - 128.89% - 82.47% 166.67% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 145,839 137,662 109,476 113,086 101,598 105,490 101,645 27.18%
NOSH 972,262 917,749 842,127 807,759 781,528 753,505 726,041 21.47%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.11% 10.42% 10.59% 12.62% 14.28% 13.86% 12.69% -
ROE 9.13% 5.33% 3.62% 13.30% 12.08% 6.93% 3.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.32 7.68 4.44 14.76 10.99 7.00 3.78 107.62%
EPS 1.37 0.80 0.47 1.86 1.57 0.97 0.48 101.08%
DPS 0.80 0.80 0.00 2.40 0.00 0.80 0.80 0.00%
NAPS 0.15 0.15 0.13 0.14 0.13 0.14 0.14 4.70%
Adjusted Per Share Value based on latest NOSH - 810,322
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.43 6.68 3.55 11.31 8.15 5.00 2.61 151.61%
EPS 1.26 0.70 0.38 1.43 1.16 0.69 0.33 144.09%
DPS 0.74 0.70 0.00 1.84 0.00 0.57 0.55 21.85%
NAPS 0.1383 0.1306 0.1038 0.1073 0.0964 0.1001 0.0964 27.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.195 0.165 0.17 0.15 0.155 0.155 0.145 -
P/RPS 1.72 2.15 3.83 1.02 1.41 2.21 3.83 -41.32%
P/EPS 14.23 20.63 36.17 8.06 9.87 15.98 30.21 -39.43%
EY 7.03 4.85 2.76 12.41 10.13 6.26 3.31 65.15%
DY 4.10 4.85 0.00 16.00 0.00 5.16 5.52 -17.96%
P/NAPS 1.30 1.10 1.31 1.07 1.19 1.11 1.04 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 -
Price 0.175 0.21 0.155 0.16 0.155 0.15 0.16 -
P/RPS 1.55 2.74 3.49 1.08 1.41 2.14 4.23 -48.76%
P/EPS 12.77 26.25 32.98 8.59 9.87 15.46 33.33 -47.21%
EY 7.83 3.81 3.03 11.64 10.13 6.47 3.00 89.45%
DY 4.57 3.81 0.00 15.00 0.00 5.33 5.00 -5.81%
P/NAPS 1.17 1.40 1.19 1.14 1.19 1.07 1.14 1.74%

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