[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -77.3%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 154,015 113,957 78,315 43,792 180,536 137,826 94,193 38.66%
PBT 18,085 13,788 9,324 5,400 23,520 17,373 10,558 43.02%
Tax -3,928 -2,382 -2,454 -1,470 -6,204 -4,815 -2,919 21.82%
NP 14,157 11,406 6,870 3,930 17,316 12,558 7,639 50.70%
-
NP to SH 14,157 11,406 6,870 3,930 17,316 12,558 7,639 50.70%
-
Tax Rate 21.72% 17.28% 26.32% 27.22% 26.38% 27.72% 27.65% -
Total Cost 139,858 102,551 71,445 39,862 163,220 125,268 86,554 37.57%
-
Net Worth 179,232 179,232 179,232 179,232 168,689 168,689 168,689 4.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,271 - - - 5,271 - - -
Div Payout % 37.24% - - - 30.44% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 179,232 179,232 179,232 179,232 168,689 168,689 168,689 4.11%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.19% 10.01% 8.77% 8.97% 9.59% 9.11% 8.11% -
ROE 7.90% 6.36% 3.83% 2.19% 10.27% 7.44% 4.53% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.61 10.81 7.43 4.15 17.12 13.07 8.93 38.72%
EPS 1.34 1.08 0.65 0.37 1.64 1.19 0.72 51.13%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.61 10.81 7.43 4.15 17.12 13.07 8.93 38.72%
EPS 1.34 1.08 0.65 0.37 1.64 1.19 0.72 51.13%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.14 0.145 0.155 0.165 0.15 0.15 0.15 -
P/RPS 0.96 1.34 2.09 3.97 0.88 1.15 1.68 -31.06%
P/EPS 10.43 13.40 23.79 44.26 9.13 12.59 20.70 -36.60%
EY 9.59 7.46 4.20 2.26 10.95 7.94 4.83 57.77%
DY 3.57 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.82 0.85 0.91 0.97 0.94 0.94 0.94 -8.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 22/11/17 18/08/17 30/05/17 20/02/17 14/11/16 16/08/16 -
Price 0.135 0.14 0.145 0.16 0.165 0.155 0.16 -
P/RPS 0.92 1.30 1.95 3.85 0.96 1.19 1.79 -35.75%
P/EPS 10.05 12.94 22.25 42.92 10.05 13.01 22.08 -40.74%
EY 9.95 7.73 4.49 2.33 9.95 7.68 4.53 68.73%
DY 3.70 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.79 0.82 0.85 0.94 1.03 0.97 1.00 -14.50%

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