[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.57%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 119,215 85,912 52,740 27,470 114,894 86,371 57,991 61.46%
PBT 19,737 15,797 9,555 4,463 19,276 13,390 9,521 62.36%
Tax -4,696 -3,527 -2,246 -978 -4,405 -3,146 -2,179 66.61%
NP 15,041 12,270 7,309 3,485 14,871 10,244 7,342 61.09%
-
NP to SH 15,041 12,270 7,309 3,485 14,871 10,244 7,342 61.09%
-
Tax Rate 23.79% 22.33% 23.51% 21.91% 22.85% 23.50% 22.89% -
Total Cost 104,174 73,642 45,431 23,985 100,023 76,127 50,649 61.51%
-
Net Worth 113,086 101,598 105,490 101,645 101,482 101,713 94,500 12.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,386 - 6,028 5,808 10,148 - - -
Div Payout % 128.89% - 82.47% 166.67% 68.24% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,086 101,598 105,490 101,645 101,482 101,713 94,500 12.67%
NOSH 807,759 781,528 753,505 726,041 724,874 726,524 726,930 7.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.62% 14.28% 13.86% 12.69% 12.94% 11.86% 12.66% -
ROE 13.30% 12.08% 6.93% 3.43% 14.65% 10.07% 7.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.76 10.99 7.00 3.78 15.85 11.89 7.98 50.51%
EPS 1.86 1.57 0.97 0.48 2.04 1.41 1.01 50.07%
DPS 2.40 0.00 0.80 0.80 1.40 0.00 0.00 -
NAPS 0.14 0.13 0.14 0.14 0.14 0.14 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 726,041
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.31 8.15 5.00 2.61 10.90 8.19 5.50 61.49%
EPS 1.43 1.16 0.69 0.33 1.41 0.97 0.70 60.79%
DPS 1.84 0.00 0.57 0.55 0.96 0.00 0.00 -
NAPS 0.1073 0.0964 0.1001 0.0964 0.0963 0.0965 0.0896 12.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.155 0.155 0.145 0.14 0.14 0.14 -
P/RPS 1.02 1.41 2.21 3.83 0.88 1.18 1.75 -30.15%
P/EPS 8.06 9.87 15.98 30.21 6.82 9.93 13.86 -30.26%
EY 12.41 10.13 6.26 3.31 14.65 10.07 7.21 43.48%
DY 16.00 0.00 5.16 5.52 10.00 0.00 0.00 -
P/NAPS 1.07 1.19 1.11 1.04 1.00 1.00 1.08 -0.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 22/04/14 20/11/13 16/08/13 22/05/13 25/02/13 14/11/12 23/08/12 -
Price 0.16 0.155 0.15 0.16 0.145 0.14 0.14 -
P/RPS 1.08 1.41 2.14 4.23 0.91 1.18 1.75 -27.44%
P/EPS 8.59 9.87 15.46 33.33 7.07 9.93 13.86 -27.24%
EY 11.64 10.13 6.47 3.00 14.15 10.07 7.21 37.49%
DY 15.00 0.00 5.33 5.00 9.66 0.00 0.00 -
P/NAPS 1.14 1.19 1.07 1.14 1.04 1.00 1.08 3.66%

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