[MARCO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 76.65%
YoY- 20.5%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 35,684 45,916 41,816 39,561 33,062 37,389 33,303 4.72%
PBT 6,706 6,830 6,342 7,690 5,180 5,321 3,940 42.69%
Tax -1,644 -1,653 -1,606 -1,712 -1,796 -1,363 -1,169 25.60%
NP 5,062 5,177 4,736 5,978 3,384 3,958 2,771 49.60%
-
NP to SH 5,062 5,177 4,736 5,978 3,384 3,958 2,771 49.60%
-
Tax Rate 24.52% 24.20% 25.32% 22.26% 34.67% 25.62% 29.67% -
Total Cost 30,622 40,739 37,080 33,583 29,678 33,431 30,532 0.19%
-
Net Worth 158,146 147,602 142,965 144,629 137,189 109,476 113,445 24.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,042 - - - 6,482 -
Div Payout % - - 43.12% - - - 233.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 158,146 147,602 142,965 144,629 137,189 109,476 113,445 24.86%
NOSH 1,054,307 1,054,307 1,021,180 964,193 914,594 842,127 810,322 19.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.19% 11.27% 11.33% 15.11% 10.24% 10.59% 8.32% -
ROE 3.20% 3.51% 3.31% 4.13% 2.47% 3.62% 2.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.38 4.36 4.09 4.10 3.61 4.44 4.11 -12.25%
EPS 0.48 0.49 0.46 0.62 0.37 0.47 0.34 25.92%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.80 -
NAPS 0.15 0.14 0.14 0.15 0.15 0.13 0.14 4.72%
Adjusted Per Share Value based on latest NOSH - 964,193
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.38 4.36 3.97 3.75 3.14 3.55 3.16 4.60%
EPS 0.48 0.49 0.45 0.57 0.32 0.38 0.26 50.66%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.61 -
NAPS 0.15 0.14 0.1356 0.1372 0.1301 0.1038 0.1076 24.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.165 0.17 0.16 0.195 0.165 0.17 0.15 -
P/RPS 4.88 3.90 3.91 4.75 4.56 3.83 3.65 21.42%
P/EPS 34.37 34.62 34.50 31.45 44.59 36.17 43.86 -15.04%
EY 2.91 2.89 2.90 3.18 2.24 2.76 2.28 17.71%
DY 0.00 0.00 1.25 0.00 0.00 0.00 5.33 -
P/NAPS 1.10 1.21 1.14 1.30 1.10 1.31 1.07 1.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 18/05/15 16/02/15 19/11/14 20/08/14 21/05/14 22/04/14 -
Price 0.145 0.17 0.17 0.175 0.21 0.155 0.16 -
P/RPS 4.28 3.90 4.15 4.27 5.81 3.49 3.89 6.59%
P/EPS 30.20 34.62 36.66 28.23 56.76 32.98 46.79 -25.37%
EY 3.31 2.89 2.73 3.54 1.76 3.03 2.14 33.85%
DY 0.00 0.00 1.18 0.00 0.00 0.00 5.00 -
P/NAPS 0.97 1.21 1.21 1.17 1.40 1.19 1.14 -10.23%

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