[MARCO] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 11.55%
YoY- 29.53%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 159,670 156,689 158,258 167,880 158,443 149,179 144,009 7.13%
PBT 24,284 23,569 22,699 23,268 21,429 19,437 19,222 16.88%
Tax -6,332 -5,933 -5,291 -5,472 -5,475 -5,087 -4,872 19.11%
NP 17,952 17,636 17,408 17,796 15,954 14,350 14,350 16.11%
-
NP to SH 17,952 17,636 17,408 17,796 15,954 14,350 14,350 16.11%
-
Tax Rate 26.07% 25.17% 23.31% 23.52% 25.55% 26.17% 25.35% -
Total Cost 141,718 139,053 140,850 150,084 142,489 134,829 129,659 6.11%
-
Net Worth 231,947 231,947 231,947 221,404 221,404 210,861 210,861 6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - 3,162 -
Div Payout % - - - - - - 22.04% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 231,947 231,947 231,947 221,404 221,404 210,861 210,861 6.56%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.24% 11.26% 11.00% 10.60% 10.07% 9.62% 9.96% -
ROE 7.74% 7.60% 7.51% 8.04% 7.21% 6.81% 6.81% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.14 14.86 15.01 15.92 15.03 14.15 13.66 7.10%
EPS 1.70 1.67 1.65 1.69 1.51 1.36 1.36 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.22 0.22 0.22 0.21 0.21 0.20 0.20 6.56%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.14 14.86 15.01 15.92 15.03 14.15 13.66 7.10%
EPS 1.70 1.67 1.65 1.69 1.51 1.36 1.36 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.22 0.22 0.22 0.21 0.21 0.20 0.20 6.56%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.15 0.145 0.145 0.14 0.135 0.125 0.115 -
P/RPS 0.99 0.98 0.97 0.88 0.90 0.88 0.84 11.58%
P/EPS 8.81 8.67 8.78 8.29 8.92 9.18 8.45 2.82%
EY 11.35 11.54 11.39 12.06 11.21 10.89 11.84 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.61 -
P/NAPS 0.68 0.66 0.66 0.67 0.64 0.63 0.58 11.19%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 23/02/22 17/11/21 27/08/21 20/05/21 24/02/21 18/11/20 -
Price 0.175 0.145 0.145 0.14 0.13 0.135 0.125 -
P/RPS 1.16 0.98 0.97 0.88 0.87 0.95 0.92 16.72%
P/EPS 10.28 8.67 8.78 8.29 8.59 9.92 9.18 7.84%
EY 9.73 11.54 11.39 12.06 11.64 10.08 10.89 -7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 0.80 0.66 0.66 0.67 0.62 0.68 0.63 17.28%

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