[MARCO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.51%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 170,351 160,355 129,134 116,420 119,411 123,035 97,033 9.82%
PBT 24,624 26,042 20,595 20,064 17,981 13,514 7,586 21.65%
Tax -6,184 -6,767 -5,081 -4,522 -4,685 -3,338 -1,825 22.53%
NP 18,440 19,275 15,514 15,542 13,296 10,176 5,761 21.37%
-
NP to SH 18,440 19,275 15,514 15,542 13,296 10,176 5,761 21.37%
-
Tax Rate 25.11% 25.98% 24.67% 22.54% 26.06% 24.70% 24.06% -
Total Cost 151,911 141,080 113,620 100,878 106,115 112,859 91,272 8.85%
-
Net Worth 168,044 147,602 109,476 101,645 93,799 0 92,582 10.43%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,330 2,042 19,218 10,209 18,233 - - -
Div Payout % 39.75% 10.60% 123.88% 65.69% 137.13% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 168,044 147,602 109,476 101,645 93,799 0 92,582 10.43%
NOSH 1,054,307 1,054,307 842,127 726,041 721,538 711,666 712,173 6.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.82% 12.02% 12.01% 13.35% 11.13% 8.27% 5.94% -
ROE 10.97% 13.06% 14.17% 15.29% 14.17% 0.00% 6.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.22 15.21 15.33 16.03 16.55 17.29 13.62 2.95%
EPS 1.76 1.83 1.84 2.14 1.84 1.43 0.81 13.79%
DPS 0.70 0.19 2.28 1.40 2.53 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.14 0.13 0.00 0.13 3.51%
Adjusted Per Share Value based on latest NOSH - 726,041
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.16 15.21 12.25 11.04 11.33 11.67 9.20 9.83%
EPS 1.75 1.83 1.47 1.47 1.26 0.97 0.55 21.25%
DPS 0.70 0.19 1.82 0.97 1.73 0.00 0.00 -
NAPS 0.1594 0.14 0.1038 0.0964 0.089 0.00 0.0878 10.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.17 0.17 0.145 0.16 0.14 0.12 -
P/RPS 0.96 1.12 1.11 0.90 0.97 0.81 0.88 1.45%
P/EPS 8.83 9.30 9.23 6.77 8.68 9.79 14.83 -8.27%
EY 11.33 10.75 10.84 14.76 11.52 10.21 6.74 9.03%
DY 4.52 1.14 13.42 9.66 15.79 0.00 0.00 -
P/NAPS 0.97 1.21 1.31 1.04 1.23 0.00 0.92 0.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 18/05/15 21/05/14 22/05/13 21/05/12 27/05/11 21/05/10 -
Price 0.16 0.17 0.155 0.16 0.14 0.14 0.12 -
P/RPS 0.99 1.12 1.01 1.00 0.85 0.81 0.88 1.98%
P/EPS 9.11 9.30 8.41 7.47 7.60 9.79 14.83 -7.79%
EY 10.97 10.75 11.89 13.38 13.16 10.21 6.74 8.44%
DY 4.38 1.14 14.72 8.75 18.05 0.00 0.00 -
P/NAPS 1.00 1.21 1.19 1.14 1.08 0.00 0.92 1.39%

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