[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.69%
YoY- 13.57%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 151,828 110,012 70,451 37,389 119,215 85,912 52,740 101.97%
PBT 24,533 18,191 10,501 5,321 19,737 15,797 9,555 87.18%
Tax -6,477 -4,871 -3,159 -1,363 -4,696 -3,527 -2,246 102.21%
NP 18,056 13,320 7,342 3,958 15,041 12,270 7,309 82.44%
-
NP to SH 18,056 13,320 7,342 3,958 15,041 12,270 7,309 82.44%
-
Tax Rate 26.40% 26.78% 30.08% 25.62% 23.79% 22.33% 23.51% -
Total Cost 133,772 96,692 63,109 33,431 104,174 73,642 45,431 105.03%
-
Net Worth 142,965 145,839 137,662 109,476 113,086 101,598 105,490 22.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,042 7,778 7,341 - 19,386 - 6,028 -51.30%
Div Payout % 11.31% 58.39% 100.00% - 128.89% - 82.47% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 142,965 145,839 137,662 109,476 113,086 101,598 105,490 22.39%
NOSH 1,021,180 972,262 917,749 842,127 807,759 781,528 753,505 22.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.89% 12.11% 10.42% 10.59% 12.62% 14.28% 13.86% -
ROE 12.63% 9.13% 5.33% 3.62% 13.30% 12.08% 6.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.87 11.32 7.68 4.44 14.76 10.99 7.00 65.02%
EPS 1.77 1.37 0.80 0.47 1.86 1.57 0.97 49.16%
DPS 0.20 0.80 0.80 0.00 2.40 0.00 0.80 -60.21%
NAPS 0.14 0.15 0.15 0.13 0.14 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 842,127
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.40 10.43 6.68 3.55 11.31 8.15 5.00 102.03%
EPS 1.71 1.26 0.70 0.38 1.43 1.16 0.69 82.82%
DPS 0.19 0.74 0.70 0.00 1.84 0.00 0.57 -51.82%
NAPS 0.1356 0.1383 0.1306 0.1038 0.1073 0.0964 0.1001 22.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.16 0.195 0.165 0.17 0.15 0.155 0.155 -
P/RPS 1.08 1.72 2.15 3.83 1.02 1.41 2.21 -37.87%
P/EPS 9.05 14.23 20.63 36.17 8.06 9.87 15.98 -31.47%
EY 11.05 7.03 4.85 2.76 12.41 10.13 6.26 45.90%
DY 1.25 4.10 4.85 0.00 16.00 0.00 5.16 -61.03%
P/NAPS 1.14 1.30 1.10 1.31 1.07 1.19 1.11 1.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 20/08/14 21/05/14 22/04/14 20/11/13 16/08/13 -
Price 0.17 0.175 0.21 0.155 0.16 0.155 0.15 -
P/RPS 1.14 1.55 2.74 3.49 1.08 1.41 2.14 -34.21%
P/EPS 9.61 12.77 26.25 32.98 8.59 9.87 15.46 -27.10%
EY 10.40 7.83 3.81 3.03 11.64 10.13 6.47 37.10%
DY 1.18 4.57 3.81 0.00 15.00 0.00 5.33 -63.30%
P/NAPS 1.21 1.17 1.40 1.19 1.14 1.19 1.07 8.51%

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