[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.32%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 149,570 106,245 67,798 35,389 150,332 111,087 72,840 61.34%
PBT 19,978 14,024 9,015 4,966 17,828 13,584 9,003 69.88%
Tax -4,471 -3,441 -2,279 -1,342 -3,717 -2,955 -1,983 71.68%
NP 15,507 10,583 6,736 3,624 14,111 10,629 7,020 69.36%
-
NP to SH 15,507 10,583 6,736 3,624 14,111 10,629 7,020 69.36%
-
Tax Rate 22.38% 24.54% 25.28% 27.02% 20.85% 21.75% 22.03% -
Total Cost 134,063 95,662 61,062 31,765 136,221 100,458 65,820 60.47%
-
Net Worth 200,318 200,318 200,318 189,775 189,775 189,775 189,775 3.66%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,162 - - - 3,162 - - -
Div Payout % 20.40% - - - 22.41% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 200,318 200,318 200,318 189,775 189,775 189,775 189,775 3.66%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.37% 9.96% 9.94% 10.24% 9.39% 9.57% 9.64% -
ROE 7.74% 5.28% 3.36% 1.91% 7.44% 5.60% 3.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.19 10.08 6.43 3.36 14.26 10.54 6.91 61.34%
EPS 1.47 1.00 0.64 0.34 1.34 1.01 0.67 68.60%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.19 10.08 6.43 3.36 14.26 10.54 6.91 61.34%
EPS 1.47 1.00 0.64 0.34 1.34 1.01 0.67 68.60%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.115 0.11 0.115 0.12 0.12 0.135 0.13 -
P/RPS 0.81 1.09 1.79 3.58 0.84 1.28 1.88 -42.86%
P/EPS 7.82 10.96 18.00 34.91 8.97 13.39 19.52 -45.56%
EY 12.79 9.13 5.56 2.86 11.15 7.47 5.12 83.79%
DY 2.61 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.67 0.67 0.75 0.72 -10.43%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 21/08/19 27/05/19 19/02/19 21/11/18 17/08/18 -
Price 0.105 0.11 0.115 0.12 0.12 0.13 0.14 -
P/RPS 0.74 1.09 1.79 3.58 0.84 1.23 2.03 -48.87%
P/EPS 7.14 10.96 18.00 34.91 8.97 12.89 21.03 -51.23%
EY 14.01 9.13 5.56 2.86 11.15 7.76 4.76 104.97%
DY 2.86 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.67 0.67 0.72 0.78 -20.72%

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