[MARCO] YoY TTM 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- 3.14%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,624 170,351 160,355 129,134 116,420 119,411 123,035 6.10%
PBT 23,761 24,624 26,042 20,595 20,064 17,981 13,514 9.85%
Tax -6,270 -6,184 -6,767 -5,081 -4,522 -4,685 -3,338 11.06%
NP 17,491 18,440 19,275 15,514 15,542 13,296 10,176 9.43%
-
NP to SH 17,491 18,440 19,275 15,514 15,542 13,296 10,176 9.43%
-
Tax Rate 26.39% 25.11% 25.98% 24.67% 22.54% 26.06% 24.70% -
Total Cost 158,133 151,911 141,080 113,620 100,878 106,115 112,859 5.77%
-
Net Worth 179,232 168,044 147,602 109,476 101,645 93,799 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,271 7,330 2,042 19,218 10,209 18,233 - -
Div Payout % 30.14% 39.75% 10.60% 123.88% 65.69% 137.13% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 179,232 168,044 147,602 109,476 101,645 93,799 0 -
NOSH 1,054,307 1,054,307 1,054,307 842,127 726,041 721,538 711,666 6.76%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.96% 10.82% 12.02% 12.01% 13.35% 11.13% 8.27% -
ROE 9.76% 10.97% 13.06% 14.17% 15.29% 14.17% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.66 16.22 15.21 15.33 16.03 16.55 17.29 -0.61%
EPS 1.66 1.76 1.83 1.84 2.14 1.84 1.43 2.51%
DPS 0.50 0.70 0.19 2.28 1.40 2.53 0.00 -
NAPS 0.17 0.16 0.14 0.13 0.14 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 842,127
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.66 16.16 15.21 12.25 11.04 11.33 11.67 6.10%
EPS 1.66 1.75 1.83 1.47 1.47 1.26 0.97 9.35%
DPS 0.50 0.70 0.19 1.82 0.97 1.73 0.00 -
NAPS 0.17 0.1594 0.14 0.1038 0.0964 0.089 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.165 0.155 0.17 0.17 0.145 0.16 0.14 -
P/RPS 0.99 0.96 1.12 1.11 0.90 0.97 0.81 3.39%
P/EPS 9.95 8.83 9.30 9.23 6.77 8.68 9.79 0.27%
EY 10.05 11.33 10.75 10.84 14.76 11.52 10.21 -0.26%
DY 3.03 4.52 1.14 13.42 9.66 15.79 0.00 -
P/NAPS 0.97 0.97 1.21 1.31 1.04 1.23 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 17/05/16 18/05/15 21/05/14 22/05/13 21/05/12 27/05/11 -
Price 0.16 0.16 0.17 0.155 0.16 0.14 0.14 -
P/RPS 0.96 0.99 1.12 1.01 1.00 0.85 0.81 2.86%
P/EPS 9.64 9.11 9.30 8.41 7.47 7.60 9.79 -0.25%
EY 10.37 10.97 10.75 11.89 13.38 13.16 10.21 0.25%
DY 3.13 4.38 1.14 14.72 8.75 18.05 0.00 -
P/NAPS 0.94 1.00 1.21 1.19 1.14 1.08 0.00 -

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