[MARCO] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 13.7%
YoY- 76.64%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 129,134 116,420 119,411 123,035 97,033 93,335 83,343 7.56%
PBT 20,595 20,064 17,981 13,514 7,586 5,636 5,949 22.98%
Tax -5,081 -4,522 -4,685 -3,338 -1,825 -1,305 -1,475 22.88%
NP 15,514 15,542 13,296 10,176 5,761 4,331 4,474 23.01%
-
NP to SH 15,514 15,542 13,296 10,176 5,761 4,331 4,474 23.01%
-
Tax Rate 24.67% 22.54% 26.06% 24.70% 24.06% 23.15% 24.79% -
Total Cost 113,620 100,878 106,115 112,859 91,272 89,004 78,869 6.27%
-
Net Worth 109,476 101,645 93,799 0 92,582 84,333 83,866 4.53%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 19,218 10,209 18,233 - - - 3,646 31.90%
Div Payout % 123.88% 65.69% 137.13% - - - 81.51% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 109,476 101,645 93,799 0 92,582 84,333 83,866 4.53%
NOSH 842,127 726,041 721,538 711,666 712,173 702,777 698,888 3.15%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.01% 13.35% 11.13% 8.27% 5.94% 4.64% 5.37% -
ROE 14.17% 15.29% 14.17% 0.00% 6.22% 5.14% 5.33% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.33 16.03 16.55 17.29 13.62 13.28 11.93 4.26%
EPS 1.84 2.14 1.84 1.43 0.81 0.62 0.64 19.23%
DPS 2.28 1.40 2.53 0.00 0.00 0.00 0.52 27.92%
NAPS 0.13 0.14 0.13 0.00 0.13 0.12 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 711,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.25 11.04 11.33 11.67 9.20 8.85 7.91 7.55%
EPS 1.47 1.47 1.26 0.97 0.55 0.41 0.42 23.20%
DPS 1.82 0.97 1.73 0.00 0.00 0.00 0.35 31.60%
NAPS 0.1038 0.0964 0.089 0.00 0.0878 0.08 0.0795 4.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.17 0.145 0.16 0.14 0.12 0.09 0.12 -
P/RPS 1.11 0.90 0.97 0.81 0.88 0.68 1.01 1.58%
P/EPS 9.23 6.77 8.68 9.79 14.83 14.60 18.75 -11.13%
EY 10.84 14.76 11.52 10.21 6.74 6.85 5.33 12.55%
DY 13.42 9.66 15.79 0.00 0.00 0.00 4.35 20.64%
P/NAPS 1.31 1.04 1.23 0.00 0.92 0.75 1.00 4.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 21/05/12 27/05/11 21/05/10 26/05/09 26/05/08 -
Price 0.155 0.16 0.14 0.14 0.12 0.13 0.12 -
P/RPS 1.01 1.00 0.85 0.81 0.88 0.98 1.01 0.00%
P/EPS 8.41 7.47 7.60 9.79 14.83 21.09 18.75 -12.50%
EY 11.89 13.38 13.16 10.21 6.74 4.74 5.33 14.30%
DY 14.72 8.75 18.05 0.00 0.00 0.00 4.35 22.51%
P/NAPS 1.19 1.14 1.08 0.00 0.92 1.08 1.00 2.94%

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