[MARCO] YoY Cumulative Quarter 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- 105.37%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 95,919 82,861 86,974 75,058 56,357 67,798 72,840 4.68%
PBT 10,621 12,919 13,496 10,843 7,012 9,015 9,003 2.79%
Tax -2,912 -3,219 -3,416 -2,429 -2,044 -2,279 -1,983 6.60%
NP 7,709 9,700 10,080 8,414 4,968 6,736 7,020 1.57%
-
NP to SH 7,709 9,700 10,080 8,414 4,968 6,736 7,020 1.57%
-
Tax Rate 27.42% 24.92% 25.31% 22.40% 29.15% 25.28% 22.03% -
Total Cost 88,210 73,161 76,894 66,644 51,389 61,062 65,820 4.99%
-
Net Worth 210,861 210,861 242,490 221,404 210,861 200,318 189,775 1.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 210,861 210,861 242,490 221,404 210,861 200,318 189,775 1.76%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.04% 11.71% 11.59% 11.21% 8.82% 9.94% 9.64% -
ROE 3.66% 4.60% 4.16% 3.80% 2.36% 3.36% 3.70% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.10 7.86 8.25 7.12 5.35 6.43 6.91 4.69%
EPS 0.73 0.92 0.96 0.80 0.47 0.64 0.67 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.23 0.21 0.20 0.19 0.18 1.76%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.10 7.86 8.25 7.12 5.35 6.43 6.91 4.69%
EPS 0.73 0.92 0.96 0.80 0.47 0.64 0.67 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.23 0.21 0.20 0.19 0.18 1.76%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.165 0.185 0.155 0.14 0.105 0.115 0.13 -
P/RPS 1.81 2.35 1.88 1.97 1.96 1.79 1.88 -0.62%
P/EPS 22.57 20.11 16.21 17.54 22.28 18.00 19.52 2.44%
EY 4.43 4.97 6.17 5.70 4.49 5.56 5.12 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.67 0.67 0.53 0.61 0.72 2.39%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 23/08/23 19/08/22 27/08/21 17/08/20 21/08/19 17/08/18 -
Price 0.15 0.20 0.155 0.14 0.135 0.115 0.14 -
P/RPS 1.65 2.54 1.88 1.97 2.53 1.79 2.03 -3.39%
P/EPS 20.51 21.74 16.21 17.54 28.65 18.00 21.03 -0.41%
EY 4.87 4.60 6.17 5.70 3.49 5.56 4.76 0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.67 0.67 0.68 0.61 0.78 -0.65%

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