[MARCO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -44.14%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,710 43,055 41,816 33,303 28,523 33,728 30,725 5.63%
PBT 6,147 5,495 6,342 3,940 5,886 4,890 3,694 8.84%
Tax -1,389 -1,328 -1,606 -1,169 -1,259 -1,254 -704 11.98%
NP 4,758 4,167 4,736 2,771 4,627 3,636 2,990 8.04%
-
NP to SH 4,758 4,398 4,736 2,771 4,627 3,636 2,990 8.04%
-
Tax Rate 22.60% 24.17% 25.32% 29.67% 21.39% 25.64% 19.06% -
Total Cost 37,952 38,888 37,080 30,532 23,896 30,092 27,735 5.36%
-
Net Worth 168,689 158,146 142,965 113,445 102,691 108,148 92,547 10.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,271 7,380 2,042 6,482 4,401 - - -
Div Payout % 110.79% 167.81% 43.12% 233.94% 95.12% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 168,689 158,146 142,965 113,445 102,691 108,148 92,547 10.51%
NOSH 1,054,307 1,054,307 1,021,180 810,322 733,508 831,914 711,904 6.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.14% 9.68% 11.33% 8.32% 16.22% 10.78% 9.73% -
ROE 2.82% 2.78% 3.31% 2.44% 4.51% 3.36% 3.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.05 4.08 4.09 4.11 3.89 4.05 4.32 -1.06%
EPS 0.45 0.42 0.46 0.34 0.64 0.51 0.42 1.15%
DPS 0.50 0.70 0.20 0.80 0.60 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.14 0.14 0.13 0.13 3.51%
Adjusted Per Share Value based on latest NOSH - 810,322
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.05 4.08 3.97 3.16 2.71 3.20 2.91 5.65%
EPS 0.45 0.42 0.45 0.26 0.44 0.34 0.28 8.22%
DPS 0.50 0.70 0.19 0.61 0.42 0.00 0.00 -
NAPS 0.16 0.15 0.1356 0.1076 0.0974 0.1026 0.0878 10.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.15 0.155 0.16 0.15 0.14 0.17 0.14 -
P/RPS 3.70 3.80 3.91 3.65 3.60 4.19 3.24 2.23%
P/EPS 33.24 37.16 34.50 43.86 22.19 38.90 33.33 -0.04%
EY 3.01 2.69 2.90 2.28 4.51 2.57 3.00 0.05%
DY 3.33 4.52 1.25 5.33 4.29 0.00 0.00 -
P/NAPS 0.94 1.03 1.14 1.07 1.00 1.31 1.08 -2.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 16/02/15 22/04/14 25/02/13 22/02/12 24/02/11 -
Price 0.165 0.16 0.17 0.16 0.145 0.17 0.14 -
P/RPS 4.07 3.92 4.15 3.89 3.73 4.19 3.24 3.87%
P/EPS 36.56 38.36 36.66 46.79 22.99 38.90 33.33 1.55%
EY 2.74 2.61 2.73 2.14 4.35 2.57 3.00 -1.49%
DY 3.03 4.38 1.18 5.00 4.14 0.00 0.00 -
P/NAPS 1.03 1.07 1.21 1.14 1.04 1.31 1.08 -0.78%

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