[MARCO] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.94%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 39,742 30,478 35,389 41,874 43,792 48,704 45,916 -2.37%
PBT 5,548 3,556 4,966 5,000 5,400 5,159 6,830 -3.40%
Tax -1,451 -1,063 -1,342 -1,452 -1,470 -1,404 -1,653 -2.14%
NP 4,097 2,493 3,624 3,548 3,930 3,755 5,177 -3.82%
-
NP to SH 4,097 2,493 3,624 3,548 3,930 3,781 5,177 -3.82%
-
Tax Rate 26.15% 29.89% 27.02% 29.04% 27.22% 27.21% 24.20% -
Total Cost 35,645 27,985 31,765 38,326 39,862 44,949 40,739 -2.19%
-
Net Worth 221,404 200,318 189,775 189,775 179,232 168,689 147,602 6.98%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 221,404 200,318 189,775 189,775 179,232 168,689 147,602 6.98%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.31% 8.18% 10.24% 8.47% 8.97% 7.71% 11.27% -
ROE 1.85% 1.24% 1.91% 1.87% 2.19% 2.24% 3.51% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.77 2.89 3.36 3.97 4.15 4.62 4.36 -2.39%
EPS 0.39 0.24 0.34 0.34 0.37 0.36 0.49 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.18 0.17 0.16 0.14 6.98%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.77 2.89 3.36 3.97 4.15 4.62 4.36 -2.39%
EPS 0.39 0.24 0.34 0.34 0.37 0.36 0.49 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.18 0.17 0.16 0.14 6.98%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.135 0.09 0.12 0.14 0.165 0.155 0.17 -
P/RPS 3.58 3.11 3.58 3.52 3.97 3.36 3.90 -1.41%
P/EPS 34.74 38.06 34.91 41.60 44.26 43.22 34.62 0.05%
EY 2.88 2.63 2.86 2.40 2.26 2.31 2.89 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.67 0.78 0.97 0.97 1.21 -10.06%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 22/06/20 27/05/19 18/05/18 30/05/17 17/05/16 18/05/15 -
Price 0.13 0.10 0.12 0.14 0.16 0.16 0.17 -
P/RPS 3.45 3.46 3.58 3.52 3.85 3.46 3.90 -2.02%
P/EPS 33.45 42.29 34.91 41.60 42.92 44.61 34.62 -0.57%
EY 2.99 2.36 2.86 2.40 2.33 2.24 2.89 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.67 0.78 0.94 1.00 1.21 -10.53%

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