[MARCO] QoQ 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- 26.58%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 47,786 44,251 42,723 46,926 34,705 35,316 39,742 13.06%
PBT 6,305 7,233 6,263 7,039 5,687 5,295 5,548 8.89%
Tax -1,544 -1,566 -1,850 -1,887 -1,617 -978 -1,451 4.22%
NP 4,761 5,667 4,413 5,152 4,070 4,317 4,097 10.52%
-
NP to SH 4,761 5,667 4,413 5,152 4,070 4,317 4,097 10.52%
-
Tax Rate 24.49% 21.65% 29.54% 26.81% 28.43% 18.47% 26.15% -
Total Cost 43,025 38,584 38,310 41,774 30,635 30,999 35,645 13.35%
-
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 % 442.89% - - - - - - -
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 9.96% 12.81% 10.33% 10.98% 11.73% 12.22% 10.31% -
ROE 2.15% 2.34% 1.90% 2.22% 1.75% 1.95% 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 4.53 4.20 4.05 4.45 3.29 3.35 3.77 13.01%
EPS 0.45 0.54 0.42 0.49 0.39 0.39 0.39 10.00%
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 4.53 4.20 4.05 4.45 3.29 3.35 3.77 13.01%
EPS 0.45 0.54 0.42 0.49 0.39 0.39 0.39 10.00%
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 3.42 3.69 3.70 3.26 4.40 4.18 3.58 -2.99%
P/EPS 34.32 28.84 35.84 29.67 37.56 34.19 34.74 -0.80%
EY 2.91 3.47 2.79 3.37 2.66 2.92 2.88 0.69%
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 3.53 3.69 4.32 3.26 4.40 4.18 3.45 1.53%
P/EPS 35.43 28.84 41.81 29.67 37.56 34.19 33.45 3.90%
EY 2.82 3.47 2.39 3.37 2.66 2.92 2.99 -3.82%
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