[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.94%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 150,332 111,087 72,840 41,874 154,015 113,957 78,315 54.27%
PBT 17,828 13,584 9,003 5,000 18,085 13,788 9,324 53.87%
Tax -3,717 -2,955 -1,983 -1,452 -3,928 -2,382 -2,454 31.79%
NP 14,111 10,629 7,020 3,548 14,157 11,406 6,870 61.37%
-
NP to SH 14,111 10,629 7,020 3,548 14,157 11,406 6,870 61.37%
-
Tax Rate 20.85% 21.75% 22.03% 29.04% 21.72% 17.28% 26.32% -
Total Cost 136,221 100,458 65,820 38,326 139,858 102,551 71,445 53.58%
-
Net Worth 189,775 189,775 189,775 189,775 179,232 179,232 179,232 3.87%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,162 - - - 5,271 - - -
Div Payout % 22.41% - - - 37.24% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 189,775 189,775 189,775 189,775 179,232 179,232 179,232 3.87%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.39% 9.57% 9.64% 8.47% 9.19% 10.01% 8.77% -
ROE 7.44% 5.60% 3.70% 1.87% 7.90% 6.36% 3.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.26 10.54 6.91 3.97 14.61 10.81 7.43 54.25%
EPS 1.34 1.01 0.67 0.34 1.34 1.08 0.65 61.76%
DPS 0.30 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.26 10.54 6.91 3.97 14.61 10.81 7.43 54.25%
EPS 1.34 1.01 0.67 0.34 1.34 1.08 0.65 61.76%
DPS 0.30 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.17 0.17 3.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.135 0.13 0.14 0.14 0.145 0.155 -
P/RPS 0.84 1.28 1.88 3.52 0.96 1.34 2.09 -45.44%
P/EPS 8.97 13.39 19.52 41.60 10.43 13.40 23.79 -47.71%
EY 11.15 7.47 5.12 2.40 9.59 7.46 4.20 91.38%
DY 2.50 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.67 0.75 0.72 0.78 0.82 0.85 0.91 -18.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 17/08/18 18/05/18 23/02/18 22/11/17 18/08/17 -
Price 0.12 0.13 0.14 0.14 0.135 0.14 0.145 -
P/RPS 0.84 1.23 2.03 3.52 0.92 1.30 1.95 -42.87%
P/EPS 8.97 12.89 21.03 41.60 10.05 12.94 22.25 -45.33%
EY 11.15 7.76 4.76 2.40 9.95 7.73 4.49 83.07%
DY 2.50 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.67 0.72 0.78 0.78 0.79 0.82 0.85 -14.63%

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