[MARCO] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 167,093 151,828 119,215 114,894 128,153 109,891 93,035 10.24%
PBT 26,062 24,533 19,737 19,276 18,563 11,415 7,045 24.34%
Tax -6,374 -6,477 -4,696 -4,405 -4,842 -2,738 -1,657 25.16%
NP 19,688 18,056 15,041 14,871 13,721 8,677 5,388 24.09%
-
NP to SH 19,919 18,056 15,041 14,871 13,721 8,677 5,388 24.33%
-
Tax Rate 24.46% 26.40% 23.79% 22.85% 26.08% 23.99% 23.52% -
Total Cost 147,405 133,772 104,174 100,023 114,432 101,214 87,647 9.04%
-
Net Worth 158,146 142,965 113,086 101,482 93,299 92,459 85,183 10.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,380 2,042 19,386 10,148 10,550 - - -
Div Payout % 37.05% 11.31% 128.89% 68.24% 76.89% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 158,146 142,965 113,086 101,482 93,299 92,459 85,183 10.85%
NOSH 1,054,307 1,021,180 807,759 724,874 717,692 711,229 709,862 6.81%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.78% 11.89% 12.62% 12.94% 10.71% 7.90% 5.79% -
ROE 12.60% 12.63% 13.30% 14.65% 14.71% 9.38% 6.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.85 14.87 14.76 15.85 17.86 15.45 13.11 3.21%
EPS 1.89 1.77 1.86 2.04 1.92 1.22 0.76 16.38%
DPS 0.70 0.20 2.40 1.40 1.47 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 733,508
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.85 14.40 11.31 10.90 12.16 10.42 8.82 10.25%
EPS 1.89 1.71 1.43 1.41 1.30 0.82 0.51 24.38%
DPS 0.70 0.19 1.84 0.96 1.00 0.00 0.00 -
NAPS 0.15 0.1356 0.1073 0.0963 0.0885 0.0877 0.0808 10.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.155 0.16 0.15 0.14 0.17 0.14 0.12 -
P/RPS 0.98 1.08 1.02 0.88 0.95 0.91 0.92 1.05%
P/EPS 8.20 9.05 8.06 6.82 8.89 11.48 15.81 -10.35%
EY 12.19 11.05 12.41 14.65 11.25 8.71 6.33 11.53%
DY 4.52 1.25 16.00 10.00 8.65 0.00 0.00 -
P/NAPS 1.03 1.14 1.07 1.00 1.31 1.08 1.00 0.49%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 16/02/15 22/04/14 25/02/13 22/02/12 24/02/11 22/02/10 -
Price 0.16 0.17 0.16 0.145 0.17 0.14 0.12 -
P/RPS 1.01 1.14 1.08 0.91 0.95 0.91 0.92 1.56%
P/EPS 8.47 9.61 8.59 7.07 8.89 11.48 15.81 -9.87%
EY 11.81 10.40 11.64 14.15 11.25 8.71 6.33 10.94%
DY 4.38 1.18 15.00 9.66 8.65 0.00 0.00 -
P/NAPS 1.07 1.21 1.14 1.04 1.31 1.08 1.00 1.13%

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