[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 52.24%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 109,763 75,058 39,742 149,179 100,684 56,357 30,478 134.76%
PBT 16,530 10,843 5,548 19,437 13,268 7,012 3,556 178.27%
Tax -4,046 -2,429 -1,451 -5,087 -3,842 -2,044 -1,063 143.58%
NP 12,484 8,414 4,097 14,350 9,426 4,968 2,493 192.41%
-
NP to SH 12,484 8,414 4,097 14,350 9,426 4,968 2,493 192.41%
-
Tax Rate 24.48% 22.40% 26.15% 26.17% 28.96% 29.15% 29.89% -
Total Cost 97,279 66,644 35,645 134,829 91,258 51,389 27,985 129.29%
-
Net Worth 231,947 221,404 221,404 210,861 210,861 210,861 200,318 10.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 231,947 221,404 221,404 210,861 210,861 210,861 200,318 10.25%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.37% 11.21% 10.31% 9.62% 9.36% 8.82% 8.18% -
ROE 5.38% 3.80% 1.85% 6.81% 4.47% 2.36% 1.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.41 7.12 3.77 14.15 9.55 5.35 2.89 134.79%
EPS 1.18 0.80 0.39 1.36 0.89 0.47 0.24 188.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.20 0.20 0.20 0.19 10.25%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.41 7.12 3.77 14.15 9.55 5.35 2.89 134.79%
EPS 1.18 0.80 0.39 1.36 0.89 0.47 0.24 188.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.20 0.20 0.20 0.19 10.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.145 0.14 0.135 0.125 0.115 0.105 0.09 -
P/RPS 1.39 1.97 3.58 0.88 1.20 1.96 3.11 -41.51%
P/EPS 12.25 17.54 34.74 9.18 12.86 22.28 38.06 -53.00%
EY 8.17 5.70 2.88 10.89 7.77 4.49 2.63 112.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.64 0.63 0.58 0.53 0.47 25.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 27/08/21 20/05/21 24/02/21 18/11/20 17/08/20 22/06/20 -
Price 0.145 0.14 0.13 0.135 0.125 0.135 0.10 -
P/RPS 1.39 1.97 3.45 0.95 1.31 2.53 3.46 -45.52%
P/EPS 12.25 17.54 33.45 9.92 13.98 28.65 42.29 -56.18%
EY 8.17 5.70 2.99 10.08 7.15 3.49 2.36 128.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.62 0.68 0.63 0.68 0.53 15.73%

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