[MARCO] QoQ 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- 42.84%
YoY- 13.57%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 41,816 39,561 33,062 37,389 33,303 33,172 25,270 39.77%
PBT 6,342 7,690 5,180 5,321 3,940 6,242 5,092 15.71%
Tax -1,606 -1,712 -1,796 -1,363 -1,169 -1,281 -1,268 17.01%
NP 4,736 5,978 3,384 3,958 2,771 4,961 3,824 15.28%
-
NP to SH 4,736 5,978 3,384 3,958 2,771 4,961 3,824 15.28%
-
Tax Rate 25.32% 22.26% 34.67% 25.62% 29.67% 20.52% 24.90% -
Total Cost 37,080 33,583 29,678 33,431 30,532 28,211 21,446 43.91%
-
Net Worth 142,965 144,629 137,189 109,476 113,445 100,770 104,972 22.79%
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 - - - 6,482 - 5,998 -51.14%
Div Payout % 43.12% - - - 233.94% - 156.86% -
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 142,965 144,629 137,189 109,476 113,445 100,770 104,972 22.79%
NOSH 1,021,180 964,193 914,594 842,127 810,322 775,156 749,803 22.79%
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 11.33% 15.11% 10.24% 10.59% 8.32% 14.96% 15.13% -
ROE 3.31% 4.13% 2.47% 3.62% 2.44% 4.92% 3.64% -
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 4.09 4.10 3.61 4.44 4.11 4.28 3.37 13.73%
EPS 0.46 0.62 0.37 0.47 0.34 0.64 0.51 -6.63%
DPS 0.20 0.00 0.00 0.00 0.80 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 3.97 3.75 3.14 3.55 3.16 3.15 2.40 39.74%
EPS 0.45 0.57 0.32 0.38 0.26 0.47 0.36 15.99%
DPS 0.19 0.00 0.00 0.00 0.61 0.00 0.57 -51.82%
NAPS 0.1356 0.1372 0.1301 0.1038 0.1076 0.0956 0.0996 22.76%
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 3.91 4.75 4.56 3.83 3.65 3.62 4.60 -10.24%
P/EPS 34.50 31.45 44.59 36.17 43.86 24.22 30.39 8.79%
EY 2.90 3.18 2.24 2.76 2.28 4.13 3.29 -8.04%
DY 1.25 0.00 0.00 0.00 5.33 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 4.15 4.27 5.81 3.49 3.89 3.62 4.45 -4.53%
P/EPS 36.66 28.23 56.76 32.98 46.79 24.22 29.41 15.77%
EY 2.73 3.54 1.76 3.03 2.14 4.13 3.40 -13.57%
DY 1.18 0.00 0.00 0.00 5.00 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