[MARCO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.73%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 149,570 141,660 135,596 141,556 150,332 148,116 145,680 1.76%
PBT 19,978 18,698 18,030 19,864 17,828 18,112 18,006 7.15%
Tax -4,471 -4,588 -4,558 -5,368 -3,717 -3,940 -3,966 8.29%
NP 15,507 14,110 13,472 14,496 14,111 14,172 14,040 6.83%
-
NP to SH 15,507 14,110 13,472 14,496 14,111 14,172 14,040 6.83%
-
Tax Rate 22.38% 24.54% 25.28% 27.02% 20.85% 21.75% 22.03% -
Total Cost 134,063 127,549 122,124 127,060 136,221 133,944 131,640 1.21%
-
Net Worth 200,318 200,318 200,318 189,775 189,775 189,775 189,775 3.66%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,162 - - - 3,162 - - -
Div Payout % 20.40% - - - 22.41% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 200,318 200,318 200,318 189,775 189,775 189,775 189,775 3.66%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.37% 9.96% 9.94% 10.24% 9.39% 9.57% 9.64% -
ROE 7.74% 7.04% 6.73% 7.64% 7.44% 7.47% 7.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.19 13.44 12.86 13.43 14.26 14.05 13.82 1.77%
EPS 1.47 1.33 1.28 1.36 1.34 1.35 1.34 6.34%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.19 13.44 12.86 13.43 14.26 14.05 13.82 1.77%
EPS 1.47 1.33 1.28 1.36 1.34 1.35 1.34 6.34%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.115 0.11 0.115 0.12 0.12 0.135 0.13 -
P/RPS 0.81 0.82 0.89 0.89 0.84 0.96 0.94 -9.42%
P/EPS 7.82 8.22 9.00 8.73 8.97 10.04 9.76 -13.69%
EY 12.79 12.17 11.11 11.46 11.15 9.96 10.24 15.93%
DY 2.61 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.67 0.67 0.75 0.72 -10.43%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 21/08/19 27/05/19 19/02/19 21/11/18 17/08/18 -
Price 0.105 0.11 0.115 0.12 0.12 0.13 0.14 -
P/RPS 0.74 0.82 0.89 0.89 0.84 0.93 1.01 -18.68%
P/EPS 7.14 8.22 9.00 8.73 8.97 9.67 10.51 -22.66%
EY 14.01 12.17 11.11 11.46 11.15 10.34 9.51 29.37%
DY 2.86 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.67 0.67 0.72 0.78 -20.72%

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