[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 41.28%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,760 86,974 42,723 156,689 109,763 75,058 39,742 125.53%
PBT 19,801 13,496 6,263 23,570 16,530 10,843 5,548 133.36%
Tax -5,385 -3,416 -1,850 -5,933 -4,046 -2,429 -1,451 139.51%
NP 14,416 10,080 4,413 17,637 12,484 8,414 4,097 131.16%
-
NP to SH 14,416 10,080 4,413 17,637 12,484 8,414 4,097 131.16%
-
Tax Rate 27.20% 25.31% 29.54% 25.17% 24.48% 22.40% 26.15% -
Total Cost 120,344 76,894 38,310 139,052 97,279 66,644 35,645 124.88%
-
Net Worth 221,404 242,490 231,947 231,947 231,947 221,404 221,404 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 21,086 - - - - - - -
Div Payout % 146.27% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 221,404 242,490 231,947 231,947 231,947 221,404 221,404 0.00%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.70% 11.59% 10.33% 11.26% 11.37% 11.21% 10.31% -
ROE 6.51% 4.16% 1.90% 7.60% 5.38% 3.80% 1.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.78 8.25 4.05 14.86 10.41 7.12 3.77 125.49%
EPS 1.37 0.96 0.42 1.67 1.18 0.80 0.39 130.90%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.22 0.22 0.22 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.78 8.25 4.05 14.86 10.41 7.12 3.77 125.49%
EPS 1.37 0.96 0.42 1.67 1.18 0.80 0.39 130.90%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.22 0.22 0.22 0.21 0.21 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.155 0.155 0.15 0.145 0.145 0.14 0.135 -
P/RPS 1.21 1.88 3.70 0.98 1.39 1.97 3.58 -51.44%
P/EPS 11.34 16.21 35.84 8.67 12.25 17.54 34.74 -52.55%
EY 8.82 6.17 2.79 11.54 8.17 5.70 2.88 110.74%
DY 12.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.68 0.66 0.66 0.67 0.64 10.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 19/08/22 20/05/22 23/02/22 17/11/21 27/08/21 20/05/21 -
Price 0.16 0.155 0.175 0.145 0.145 0.14 0.13 -
P/RPS 1.25 1.88 4.32 0.98 1.39 1.97 3.45 -49.14%
P/EPS 11.70 16.21 41.81 8.67 12.25 17.54 33.45 -50.32%
EY 8.55 6.17 2.39 11.54 8.17 5.70 2.99 101.33%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.80 0.66 0.66 0.67 0.62 14.52%

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