[MARCO] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.94%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 135,596 141,556 150,332 148,116 145,680 167,496 154,015 -8.16%
PBT 18,030 19,864 17,828 18,112 18,006 20,000 18,085 -0.20%
Tax -4,558 -5,368 -3,717 -3,940 -3,966 -5,808 -3,928 10.45%
NP 13,472 14,496 14,111 14,172 14,040 14,192 14,157 -3.26%
-
NP to SH 13,472 14,496 14,111 14,172 14,040 14,192 14,157 -3.26%
-
Tax Rate 25.28% 27.02% 20.85% 21.75% 22.03% 29.04% 21.72% -
Total Cost 122,124 127,060 136,221 133,944 131,640 153,304 139,858 -8.66%
-
Net Worth 200,318 189,775 189,775 189,775 189,775 189,775 179,232 7.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 3,162 - - - 5,271 -
Div Payout % - - 22.41% - - - 37.24% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 200,318 189,775 189,775 189,775 189,775 189,775 179,232 7.71%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.94% 10.24% 9.39% 9.57% 9.64% 8.47% 9.19% -
ROE 6.73% 7.64% 7.44% 7.47% 7.40% 7.48% 7.90% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.86 13.43 14.26 14.05 13.82 15.89 14.61 -8.17%
EPS 1.28 1.36 1.34 1.35 1.34 1.36 1.34 -3.01%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.86 13.43 14.26 14.05 13.82 15.89 14.61 -8.17%
EPS 1.28 1.36 1.34 1.35 1.34 1.36 1.34 -3.01%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.18 0.17 7.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.115 0.12 0.12 0.135 0.13 0.14 0.14 -
P/RPS 0.89 0.89 0.84 0.96 0.94 0.88 0.96 -4.93%
P/EPS 9.00 8.73 8.97 10.04 9.76 10.40 10.43 -9.38%
EY 11.11 11.46 11.15 9.96 10.24 9.61 9.59 10.33%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.57 -
P/NAPS 0.61 0.67 0.67 0.75 0.72 0.78 0.82 -17.94%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 27/05/19 19/02/19 21/11/18 17/08/18 18/05/18 23/02/18 -
Price 0.115 0.12 0.12 0.13 0.14 0.14 0.135 -
P/RPS 0.89 0.89 0.84 0.93 1.01 0.88 0.92 -2.19%
P/EPS 9.00 8.73 8.97 9.67 10.51 10.40 10.05 -7.11%
EY 11.11 11.46 11.15 10.34 9.51 9.61 9.95 7.65%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 -
P/NAPS 0.61 0.67 0.67 0.72 0.78 0.78 0.79 -15.87%

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