[MARCO] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -7.06%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 121,912 149,570 141,660 135,596 141,556 150,332 148,116 -12.16%
PBT 14,224 19,978 18,698 18,030 19,864 17,828 18,112 -14.86%
Tax -4,252 -4,471 -4,588 -4,558 -5,368 -3,717 -3,940 5.20%
NP 9,972 15,507 14,110 13,472 14,496 14,111 14,172 -20.87%
-
NP to SH 9,972 15,507 14,110 13,472 14,496 14,111 14,172 -20.87%
-
Tax Rate 29.89% 22.38% 24.54% 25.28% 27.02% 20.85% 21.75% -
Total Cost 111,940 134,063 127,549 122,124 127,060 136,221 133,944 -11.26%
-
Net Worth 200,318 200,318 200,318 200,318 189,775 189,775 189,775 3.66%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,162 - - - 3,162 - -
Div Payout % - 20.40% - - - 22.41% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 200,318 200,318 200,318 200,318 189,775 189,775 189,775 3.66%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.18% 10.37% 9.96% 9.94% 10.24% 9.39% 9.57% -
ROE 4.98% 7.74% 7.04% 6.73% 7.64% 7.44% 7.47% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.56 14.19 13.44 12.86 13.43 14.26 14.05 -12.18%
EPS 0.96 1.47 1.33 1.28 1.36 1.34 1.35 -20.31%
DPS 0.00 0.30 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.56 14.19 13.44 12.86 13.43 14.26 14.05 -12.18%
EPS 0.96 1.47 1.33 1.28 1.36 1.34 1.35 -20.31%
DPS 0.00 0.30 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.09 0.115 0.11 0.115 0.12 0.12 0.135 -
P/RPS 0.78 0.81 0.82 0.89 0.89 0.84 0.96 -12.91%
P/EPS 9.52 7.82 8.22 9.00 8.73 8.97 10.04 -3.48%
EY 10.51 12.79 12.17 11.11 11.46 11.15 9.96 3.64%
DY 0.00 2.61 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.47 0.61 0.58 0.61 0.67 0.67 0.75 -26.74%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 26/02/20 20/11/19 21/08/19 27/05/19 19/02/19 21/11/18 -
Price 0.10 0.105 0.11 0.115 0.12 0.12 0.13 -
P/RPS 0.86 0.74 0.82 0.89 0.89 0.84 0.93 -5.07%
P/EPS 10.57 7.14 8.22 9.00 8.73 8.97 9.67 6.10%
EY 9.46 14.01 12.17 11.11 11.46 11.15 10.34 -5.75%
DY 0.00 2.86 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.53 0.55 0.58 0.61 0.67 0.67 0.72 -18.45%

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