[MARCO] QoQ Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
16-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 5.72%
YoY- -20.53%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 191,838 190,764 156,604 159,012 165,722 177,384 179,202 4.65%
PBT 21,242 20,032 22,220 25,052 25,838 26,400 25,808 -12.18%
Tax -5,824 -5,448 -5,784 -6,064 -6,438 -6,432 -5,501 3.88%
NP 15,418 14,584 16,436 18,988 19,400 19,968 20,307 -16.78%
-
NP to SH 15,418 14,584 16,436 18,988 19,400 19,968 20,307 -16.78%
-
Tax Rate 27.42% 27.20% 26.03% 24.21% 24.92% 24.36% 21.32% -
Total Cost 176,420 176,180 140,168 140,024 146,322 157,416 158,895 7.23%
-
Net Worth 210,861 200,318 200,318 200,318 210,861 210,861 200,318 3.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 42,172 - - - 42,172 -
Div Payout % - - 256.58% - - - 207.67% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 210,861 200,318 200,318 200,318 210,861 210,861 200,318 3.48%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.04% 7.65% 10.50% 11.94% 11.71% 11.26% 11.33% -
ROE 7.31% 7.28% 8.20% 9.48% 9.20% 9.47% 10.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.20 18.09 14.85 15.08 15.72 16.82 17.00 4.65%
EPS 1.46 1.40 1.56 1.80 1.84 1.88 1.93 -16.99%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.20 0.19 0.19 0.19 0.20 0.20 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.20 18.09 14.85 15.08 15.72 16.82 17.00 4.65%
EPS 1.46 1.40 1.56 1.80 1.84 1.88 1.93 -16.99%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.20 0.19 0.19 0.19 0.20 0.20 0.19 3.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.165 0.19 0.185 0.19 0.185 0.18 0.17 -
P/RPS 0.91 1.05 1.25 1.26 1.18 1.07 1.00 -6.09%
P/EPS 11.28 13.74 11.87 10.55 10.05 9.50 8.83 17.75%
EY 8.86 7.28 8.43 9.48 9.95 10.52 11.33 -15.13%
DY 0.00 0.00 21.62 0.00 0.00 0.00 23.53 -
P/NAPS 0.83 1.00 0.97 1.00 0.93 0.90 0.89 -4.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 16/08/24 29/05/24 28/02/24 24/11/23 23/08/23 24/05/23 22/02/23 -
Price 0.15 0.185 0.185 0.19 0.20 0.19 0.19 -
P/RPS 0.82 1.02 1.25 1.26 1.27 1.13 1.12 -18.78%
P/EPS 10.26 13.37 11.87 10.55 10.87 10.03 9.86 2.68%
EY 9.75 7.48 8.43 9.48 9.20 9.97 10.14 -2.58%
DY 0.00 0.00 21.62 0.00 0.00 0.00 21.05 -
P/NAPS 0.75 0.97 0.97 1.00 1.00 0.95 1.00 -17.46%

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