[MARCO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.73%
YoY- 70.95%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,062 37,389 33,303 33,172 25,270 27,470 28,523 10.37%
PBT 5,180 5,321 3,940 6,242 5,092 4,463 5,886 -8.18%
Tax -1,796 -1,363 -1,169 -1,281 -1,268 -978 -1,259 26.80%
NP 3,384 3,958 2,771 4,961 3,824 3,485 4,627 -18.87%
-
NP to SH 3,384 3,958 2,771 4,961 3,824 3,485 4,627 -18.87%
-
Tax Rate 34.67% 25.62% 29.67% 20.52% 24.90% 21.91% 21.39% -
Total Cost 29,678 33,431 30,532 28,211 21,446 23,985 23,896 15.58%
-
Net Worth 137,189 109,476 113,445 100,770 104,972 101,645 102,691 21.36%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,482 - 5,998 5,808 4,401 -
Div Payout % - - 233.94% - 156.86% 166.67% 95.12% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 137,189 109,476 113,445 100,770 104,972 101,645 102,691 21.36%
NOSH 914,594 842,127 810,322 775,156 749,803 726,041 733,508 15.89%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.24% 10.59% 8.32% 14.96% 15.13% 12.69% 16.22% -
ROE 2.47% 3.62% 2.44% 4.92% 3.64% 3.43% 4.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.61 4.44 4.11 4.28 3.37 3.78 3.89 -4.87%
EPS 0.37 0.47 0.34 0.64 0.51 0.48 0.64 -30.67%
DPS 0.00 0.00 0.80 0.00 0.80 0.80 0.60 -
NAPS 0.15 0.13 0.14 0.13 0.14 0.14 0.14 4.72%
Adjusted Per Share Value based on latest NOSH - 775,156
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.14 3.55 3.16 3.15 2.40 2.61 2.71 10.34%
EPS 0.32 0.38 0.26 0.47 0.36 0.33 0.44 -19.17%
DPS 0.00 0.00 0.61 0.00 0.57 0.55 0.42 -
NAPS 0.1301 0.1038 0.1076 0.0956 0.0996 0.0964 0.0974 21.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.165 0.17 0.15 0.155 0.155 0.145 0.14 -
P/RPS 4.56 3.83 3.65 3.62 4.60 3.83 3.60 17.11%
P/EPS 44.59 36.17 43.86 24.22 30.39 30.21 22.19 59.44%
EY 2.24 2.76 2.28 4.13 3.29 3.31 4.51 -37.36%
DY 0.00 0.00 5.33 0.00 5.16 5.52 4.29 -
P/NAPS 1.10 1.31 1.07 1.19 1.11 1.04 1.00 6.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 22/04/14 20/11/13 16/08/13 22/05/13 25/02/13 -
Price 0.21 0.155 0.16 0.155 0.15 0.16 0.145 -
P/RPS 5.81 3.49 3.89 3.62 4.45 4.23 3.73 34.48%
P/EPS 56.76 32.98 46.79 24.22 29.41 33.33 22.99 82.97%
EY 1.76 3.03 2.14 4.13 3.40 3.00 4.35 -45.38%
DY 0.00 0.00 5.00 0.00 5.33 5.00 4.14 -
P/NAPS 1.40 1.19 1.14 1.19 1.07 1.14 1.04 21.98%

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