[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 46.53%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 100,684 56,357 30,478 149,570 106,245 67,798 35,389 100.40%
PBT 13,268 7,012 3,556 19,978 14,024 9,015 4,966 92.20%
Tax -3,842 -2,044 -1,063 -4,471 -3,441 -2,279 -1,342 101.23%
NP 9,426 4,968 2,493 15,507 10,583 6,736 3,624 88.80%
-
NP to SH 9,426 4,968 2,493 15,507 10,583 6,736 3,624 88.80%
-
Tax Rate 28.96% 29.15% 29.89% 22.38% 24.54% 25.28% 27.02% -
Total Cost 91,258 51,389 27,985 134,063 95,662 61,062 31,765 101.70%
-
Net Worth 210,861 210,861 200,318 200,318 200,318 200,318 189,775 7.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 3,162 - - - -
Div Payout % - - - 20.40% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 210,861 210,861 200,318 200,318 200,318 200,318 189,775 7.25%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.36% 8.82% 8.18% 10.37% 9.96% 9.94% 10.24% -
ROE 4.47% 2.36% 1.24% 7.74% 5.28% 3.36% 1.91% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.55 5.35 2.89 14.19 10.08 6.43 3.36 100.27%
EPS 0.89 0.47 0.24 1.47 1.00 0.64 0.34 89.60%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.55 5.35 2.89 14.19 10.08 6.43 3.36 100.27%
EPS 0.89 0.47 0.24 1.47 1.00 0.64 0.34 89.60%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.115 0.105 0.09 0.115 0.11 0.115 0.12 -
P/RPS 1.20 1.96 3.11 0.81 1.09 1.79 3.58 -51.64%
P/EPS 12.86 22.28 38.06 7.82 10.96 18.00 34.91 -48.51%
EY 7.77 4.49 2.63 12.79 9.13 5.56 2.86 94.34%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.47 0.61 0.58 0.61 0.67 -9.14%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 17/08/20 22/06/20 26/02/20 20/11/19 21/08/19 27/05/19 -
Price 0.125 0.135 0.10 0.105 0.11 0.115 0.12 -
P/RPS 1.31 2.53 3.46 0.74 1.09 1.79 3.58 -48.74%
P/EPS 13.98 28.65 42.29 7.14 10.96 18.00 34.91 -45.57%
EY 7.15 3.49 2.36 14.01 9.13 5.56 2.86 83.89%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.53 0.55 0.58 0.61 0.67 -4.01%

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