[MARCO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.73%
YoY- -15.55%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,389 33,303 33,172 25,270 27,470 28,523 28,380 20.19%
PBT 5,321 3,940 6,242 5,092 4,463 5,886 3,869 23.69%
Tax -1,363 -1,169 -1,281 -1,268 -978 -1,259 -967 25.73%
NP 3,958 2,771 4,961 3,824 3,485 4,627 2,902 23.00%
-
NP to SH 3,958 2,771 4,961 3,824 3,485 4,627 2,902 23.00%
-
Tax Rate 25.62% 29.67% 20.52% 24.90% 21.91% 21.39% 24.99% -
Total Cost 33,431 30,532 28,211 21,446 23,985 23,896 25,478 19.87%
-
Net Worth 109,476 113,445 100,770 104,972 101,645 102,691 101,569 5.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,482 - 5,998 5,808 4,401 - -
Div Payout % - 233.94% - 156.86% 166.67% 95.12% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 109,476 113,445 100,770 104,972 101,645 102,691 101,569 5.12%
NOSH 842,127 810,322 775,156 749,803 726,041 733,508 725,499 10.45%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.59% 8.32% 14.96% 15.13% 12.69% 16.22% 10.23% -
ROE 3.62% 2.44% 4.92% 3.64% 3.43% 4.51% 2.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.44 4.11 4.28 3.37 3.78 3.89 3.91 8.85%
EPS 0.47 0.34 0.64 0.51 0.48 0.64 0.40 11.36%
DPS 0.00 0.80 0.00 0.80 0.80 0.60 0.00 -
NAPS 0.13 0.14 0.13 0.14 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 749,803
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.55 3.16 3.15 2.40 2.61 2.71 2.69 20.33%
EPS 0.38 0.26 0.47 0.36 0.33 0.44 0.28 22.60%
DPS 0.00 0.61 0.00 0.57 0.55 0.42 0.00 -
NAPS 0.1038 0.1076 0.0956 0.0996 0.0964 0.0974 0.0963 5.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.17 0.15 0.155 0.155 0.145 0.14 0.14 -
P/RPS 3.83 3.65 3.62 4.60 3.83 3.60 3.58 4.60%
P/EPS 36.17 43.86 24.22 30.39 30.21 22.19 35.00 2.21%
EY 2.76 2.28 4.13 3.29 3.31 4.51 2.86 -2.34%
DY 0.00 5.33 0.00 5.16 5.52 4.29 0.00 -
P/NAPS 1.31 1.07 1.19 1.11 1.04 1.00 1.00 19.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 25/02/13 14/11/12 -
Price 0.155 0.16 0.155 0.15 0.16 0.145 0.14 -
P/RPS 3.49 3.89 3.62 4.45 4.23 3.73 3.58 -1.68%
P/EPS 32.98 46.79 24.22 29.41 33.33 22.99 35.00 -3.88%
EY 3.03 2.14 4.13 3.40 3.00 4.35 2.86 3.92%
DY 0.00 5.00 0.00 5.33 5.00 4.14 0.00 -
P/NAPS 1.19 1.14 1.19 1.07 1.14 1.04 1.00 12.30%

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