[MARCO] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.52%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 38,447 32,409 35,389 39,245 38,247 30,966 41,874 -5.52%
PBT 5,009 4,049 4,966 4,244 4,581 4,003 5,000 0.11%
Tax -1,162 -937 -1,342 -762 -972 -531 -1,452 -13.79%
NP 3,847 3,112 3,624 3,482 3,609 3,472 3,548 5.53%
-
NP to SH 3,847 3,112 3,624 3,482 3,609 3,472 3,548 5.53%
-
Tax Rate 23.20% 23.14% 27.02% 17.95% 21.22% 13.27% 29.04% -
Total Cost 34,600 29,297 31,765 35,763 34,638 27,494 38,326 -6.58%
-
Net Worth 200,318 200,318 189,775 189,775 189,775 189,775 189,775 3.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,162 - - - -
Div Payout % - - - 90.84% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 200,318 200,318 189,775 189,775 189,775 189,775 189,775 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.01% 9.60% 10.24% 8.87% 9.44% 11.21% 8.47% -
ROE 1.92% 1.55% 1.91% 1.83% 1.90% 1.83% 1.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.65 3.07 3.36 3.72 3.63 2.94 3.97 -5.44%
EPS 0.36 0.34 0.34 0.33 0.34 0.33 0.34 3.88%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.65 3.07 3.36 3.72 3.63 2.94 3.97 -5.44%
EPS 0.36 0.34 0.34 0.33 0.34 0.33 0.34 3.88%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.11 0.115 0.12 0.12 0.135 0.13 0.14 -
P/RPS 3.02 3.74 3.58 3.22 3.72 4.43 3.52 -9.70%
P/EPS 30.15 38.96 34.91 36.33 39.44 39.48 41.60 -19.29%
EY 3.32 2.57 2.86 2.75 2.54 2.53 2.40 24.12%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.67 0.67 0.75 0.72 0.78 -17.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 27/05/19 19/02/19 21/11/18 17/08/18 18/05/18 -
Price 0.11 0.115 0.12 0.12 0.13 0.14 0.14 -
P/RPS 3.02 3.74 3.58 3.22 3.58 4.77 3.52 -9.70%
P/EPS 30.15 38.96 34.91 36.33 37.98 42.51 41.60 -19.29%
EY 3.32 2.57 2.86 2.75 2.63 2.35 2.40 24.12%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.67 0.67 0.72 0.78 0.78 -17.90%

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