[MARCO] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -4.66%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 165,722 177,384 179,202 179,680 173,948 170,892 156,689 3.81%
PBT 25,838 26,400 25,808 26,401 26,992 25,052 23,570 6.33%
Tax -6,438 -6,432 -5,501 -7,180 -6,832 -7,400 -5,933 5.61%
NP 19,400 19,968 20,307 19,221 20,160 17,652 17,637 6.57%
-
NP to SH 19,400 19,968 20,307 19,221 20,160 17,652 17,637 6.57%
-
Tax Rate 24.92% 24.36% 21.32% 27.20% 25.31% 29.54% 25.17% -
Total Cost 146,322 157,416 158,895 160,458 153,788 153,240 139,052 3.46%
-
Net Worth 210,861 210,861 200,318 221,404 242,490 231,947 231,947 -6.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 42,172 28,114 - - - -
Div Payout % - - 207.67% 146.27% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 210,861 210,861 200,318 221,404 242,490 231,947 231,947 -6.17%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.71% 11.26% 11.33% 10.70% 11.59% 10.33% 11.26% -
ROE 9.20% 9.47% 10.14% 8.68% 8.31% 7.61% 7.60% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.72 16.82 17.00 17.04 16.50 16.21 14.86 3.83%
EPS 1.84 1.88 1.93 1.83 1.92 1.68 1.67 6.69%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.21 0.23 0.22 0.22 -6.17%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.72 16.82 17.00 17.04 16.50 16.21 14.86 3.83%
EPS 1.84 1.88 1.93 1.83 1.92 1.68 1.67 6.69%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.21 0.23 0.22 0.22 -6.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.185 0.18 0.17 0.155 0.155 0.15 0.145 -
P/RPS 1.18 1.07 1.00 0.91 0.94 0.93 0.98 13.21%
P/EPS 10.05 9.50 8.83 8.50 8.11 8.96 8.67 10.37%
EY 9.95 10.52 11.33 11.76 12.34 11.16 11.54 -9.43%
DY 0.00 0.00 23.53 17.20 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 0.89 0.74 0.67 0.68 0.66 25.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 22/02/23 16/11/22 19/08/22 20/05/22 23/02/22 -
Price 0.20 0.19 0.19 0.16 0.155 0.175 0.145 -
P/RPS 1.27 1.13 1.12 0.94 0.94 1.08 0.98 18.92%
P/EPS 10.87 10.03 9.86 8.78 8.11 10.45 8.67 16.31%
EY 9.20 9.97 10.14 11.39 12.34 9.57 11.54 -14.05%
DY 0.00 0.00 21.05 16.67 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.00 0.76 0.67 0.80 0.66 32.01%

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