[MARCO] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1.07%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 141,556 150,332 148,116 145,680 167,496 154,015 151,942 -4.61%
PBT 19,864 17,828 18,112 18,006 20,000 18,085 18,384 5.30%
Tax -5,368 -3,717 -3,940 -3,966 -5,808 -3,928 -3,176 41.93%
NP 14,496 14,111 14,172 14,040 14,192 14,157 15,208 -3.14%
-
NP to SH 14,496 14,111 14,172 14,040 14,192 14,157 15,208 -3.14%
-
Tax Rate 27.02% 20.85% 21.75% 22.03% 29.04% 21.72% 17.28% -
Total Cost 127,060 136,221 133,944 131,640 153,304 139,858 136,734 -4.77%
-
Net Worth 189,775 189,775 189,775 189,775 189,775 179,232 179,232 3.88%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 3,162 - - - 5,271 - -
Div Payout % - 22.41% - - - 37.24% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 189,775 189,775 189,775 189,775 189,775 179,232 179,232 3.88%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.24% 9.39% 9.57% 9.64% 8.47% 9.19% 10.01% -
ROE 7.64% 7.44% 7.47% 7.40% 7.48% 7.90% 8.49% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.43 14.26 14.05 13.82 15.89 14.61 14.41 -4.59%
EPS 1.36 1.34 1.35 1.34 1.36 1.34 1.44 -3.74%
DPS 0.00 0.30 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.43 14.26 14.05 13.82 15.89 14.61 14.41 -4.59%
EPS 1.36 1.34 1.35 1.34 1.36 1.34 1.44 -3.74%
DPS 0.00 0.30 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.17 0.17 3.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.12 0.12 0.135 0.13 0.14 0.14 0.145 -
P/RPS 0.89 0.84 0.96 0.94 0.88 0.96 1.01 -8.09%
P/EPS 8.73 8.97 10.04 9.76 10.40 10.43 10.05 -8.96%
EY 11.46 11.15 9.96 10.24 9.61 9.59 9.95 9.88%
DY 0.00 2.50 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.67 0.67 0.75 0.72 0.78 0.82 0.85 -14.68%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 19/02/19 21/11/18 17/08/18 18/05/18 23/02/18 22/11/17 -
Price 0.12 0.12 0.13 0.14 0.14 0.135 0.14 -
P/RPS 0.89 0.84 0.93 1.01 0.88 0.92 0.97 -5.58%
P/EPS 8.73 8.97 9.67 10.51 10.40 10.05 9.71 -6.85%
EY 11.46 11.15 10.34 9.51 9.61 9.95 10.30 7.38%
DY 0.00 2.50 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.67 0.67 0.72 0.78 0.78 0.79 0.82 -12.61%

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