[MARCO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 66.03%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 100,684 106,245 111,087 113,957 137,826 124,038 110,012 -1.46%
PBT 13,268 14,024 13,584 13,788 17,373 20,567 18,191 -5.11%
Tax -3,842 -3,441 -2,955 -2,382 -4,815 -5,046 -4,871 -3.87%
NP 9,426 10,583 10,629 11,406 12,558 15,521 13,320 -5.59%
-
NP to SH 9,426 10,583 10,629 11,406 12,558 15,521 13,320 -5.59%
-
Tax Rate 28.96% 24.54% 21.75% 17.28% 27.72% 24.53% 26.78% -
Total Cost 91,258 95,662 100,458 102,551 125,268 108,517 96,692 -0.95%
-
Net Worth 210,861 200,318 189,775 179,232 168,689 158,146 145,839 6.33%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 7,778 -
Div Payout % - - - - - - 58.39% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 210,861 200,318 189,775 179,232 168,689 158,146 145,839 6.33%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 972,262 1.35%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.36% 9.96% 9.57% 10.01% 9.11% 12.51% 12.11% -
ROE 4.47% 5.28% 5.60% 6.36% 7.44% 9.81% 9.13% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.55 10.08 10.54 10.81 13.07 11.76 11.32 -2.79%
EPS 0.89 1.00 1.01 1.08 1.19 1.47 1.37 -6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.20 0.19 0.18 0.17 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.55 10.08 10.54 10.81 13.07 11.76 10.43 -1.45%
EPS 0.89 1.00 1.01 1.08 1.19 1.47 1.26 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
NAPS 0.20 0.19 0.18 0.17 0.16 0.15 0.1383 6.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.115 0.11 0.135 0.145 0.15 0.15 0.195 -
P/RPS 1.20 1.09 1.28 1.34 1.15 1.27 1.72 -5.81%
P/EPS 12.86 10.96 13.39 13.40 12.59 10.19 14.23 -1.67%
EY 7.77 9.13 7.47 7.46 7.94 9.81 7.03 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 0.58 0.58 0.75 0.85 0.94 1.00 1.30 -12.57%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 21/11/18 22/11/17 14/11/16 19/11/15 19/11/14 -
Price 0.125 0.11 0.13 0.14 0.155 0.165 0.175 -
P/RPS 1.31 1.09 1.23 1.30 1.19 1.40 1.55 -2.76%
P/EPS 13.98 10.96 12.89 12.94 13.01 11.21 12.77 1.51%
EY 7.15 9.13 7.76 7.73 7.68 8.92 7.83 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 0.63 0.58 0.72 0.82 0.97 1.10 1.17 -9.79%

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