[MARCO] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1.09%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 173,948 170,892 156,689 146,350 150,116 158,968 149,179 10.81%
PBT 26,992 25,052 23,570 22,040 21,686 22,192 19,437 24.54%
Tax -6,832 -7,400 -5,933 -5,394 -4,858 -5,804 -5,087 21.79%
NP 20,160 17,652 17,637 16,645 16,828 16,388 14,350 25.51%
-
NP to SH 20,160 17,652 17,637 16,645 16,828 16,388 14,350 25.51%
-
Tax Rate 25.31% 29.54% 25.17% 24.47% 22.40% 26.15% 26.17% -
Total Cost 153,788 153,240 139,052 129,705 133,288 142,580 134,829 9.19%
-
Net Worth 242,490 231,947 231,947 231,947 221,404 221,404 210,861 9.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 242,490 231,947 231,947 231,947 221,404 221,404 210,861 9.79%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.59% 10.33% 11.26% 11.37% 11.21% 10.31% 9.62% -
ROE 8.31% 7.61% 7.60% 7.18% 7.60% 7.40% 6.81% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.50 16.21 14.86 13.88 14.24 15.08 14.15 10.81%
EPS 1.92 1.68 1.67 1.57 1.60 1.56 1.36 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.21 0.21 0.20 9.79%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.50 16.21 14.86 13.88 14.24 15.08 14.15 10.81%
EPS 1.92 1.68 1.67 1.57 1.60 1.56 1.36 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.21 0.21 0.20 9.79%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.155 0.15 0.145 0.145 0.14 0.135 0.125 -
P/RPS 0.94 0.93 0.98 1.04 0.98 0.90 0.88 4.50%
P/EPS 8.11 8.96 8.67 9.18 8.77 8.69 9.18 -7.95%
EY 12.34 11.16 11.54 10.89 11.40 11.51 10.89 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.66 0.66 0.67 0.64 0.63 4.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 20/05/22 23/02/22 17/11/21 27/08/21 20/05/21 24/02/21 -
Price 0.155 0.175 0.145 0.145 0.14 0.13 0.135 -
P/RPS 0.94 1.08 0.98 1.04 0.98 0.86 0.95 -0.70%
P/EPS 8.11 10.45 8.67 9.18 8.77 8.36 9.92 -12.59%
EY 12.34 9.57 11.54 10.89 11.40 11.96 10.08 14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.66 0.66 0.67 0.62 0.68 -0.98%

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