[MARCO] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.37%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 119,259 134,760 109,763 100,684 106,245 111,087 113,957 0.76%
PBT 18,789 19,801 16,530 13,268 14,024 13,584 13,788 5.29%
Tax -4,548 -5,385 -4,046 -3,842 -3,441 -2,955 -2,382 11.37%
NP 14,241 14,416 12,484 9,426 10,583 10,629 11,406 3.76%
-
NP to SH 14,241 14,416 12,484 9,426 10,583 10,629 11,406 3.76%
-
Tax Rate 24.21% 27.20% 24.48% 28.96% 24.54% 21.75% 17.28% -
Total Cost 105,018 120,344 97,279 91,258 95,662 100,458 102,551 0.39%
-
Net Worth 200,318 221,404 231,947 210,861 200,318 189,775 179,232 1.87%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 21,086 - - - - - -
Div Payout % - 146.27% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 200,318 221,404 231,947 210,861 200,318 189,775 179,232 1.87%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.94% 10.70% 11.37% 9.36% 9.96% 9.57% 10.01% -
ROE 7.11% 6.51% 5.38% 4.47% 5.28% 5.60% 6.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.31 12.78 10.41 9.55 10.08 10.54 10.81 0.75%
EPS 1.35 1.37 1.18 0.89 1.00 1.01 1.08 3.78%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.22 0.20 0.19 0.18 0.17 1.87%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.31 12.78 10.41 9.55 10.08 10.54 10.81 0.75%
EPS 1.35 1.37 1.18 0.89 1.00 1.01 1.08 3.78%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.22 0.20 0.19 0.18 0.17 1.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.155 0.145 0.115 0.11 0.135 0.145 -
P/RPS 1.68 1.21 1.39 1.20 1.09 1.28 1.34 3.83%
P/EPS 14.07 11.34 12.25 12.86 10.96 13.39 13.40 0.81%
EY 7.11 8.82 8.17 7.77 9.13 7.47 7.46 -0.79%
DY 0.00 12.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.66 0.58 0.58 0.75 0.85 2.74%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 16/11/22 17/11/21 18/11/20 20/11/19 21/11/18 22/11/17 -
Price 0.19 0.16 0.145 0.125 0.11 0.13 0.14 -
P/RPS 1.68 1.25 1.39 1.31 1.09 1.23 1.30 4.36%
P/EPS 14.07 11.70 12.25 13.98 10.96 12.89 12.94 1.40%
EY 7.11 8.55 8.17 7.15 9.13 7.76 7.73 -1.38%
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.76 0.66 0.63 0.58 0.72 0.82 3.36%

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