[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 64.39%
YoY- -19.09%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 78,315 43,792 180,536 137,826 94,193 48,704 167,093 -39.68%
PBT 9,324 5,400 23,520 17,373 10,558 5,159 26,062 -49.63%
Tax -2,454 -1,470 -6,204 -4,815 -2,919 -1,404 -6,374 -47.10%
NP 6,870 3,930 17,316 12,558 7,639 3,755 19,688 -50.46%
-
NP to SH 6,870 3,930 17,316 12,558 7,639 3,781 19,919 -50.85%
-
Tax Rate 26.32% 27.22% 26.38% 27.72% 27.65% 27.21% 24.46% -
Total Cost 71,445 39,862 163,220 125,268 86,554 44,949 147,405 -38.32%
-
Net Worth 179,232 179,232 168,689 168,689 168,689 168,689 158,146 8.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 5,271 - - - 7,380 -
Div Payout % - - 30.44% - - - 37.05% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 179,232 179,232 168,689 168,689 168,689 168,689 158,146 8.71%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.77% 8.97% 9.59% 9.11% 8.11% 7.71% 11.78% -
ROE 3.83% 2.19% 10.27% 7.44% 4.53% 2.24% 12.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.43 4.15 17.12 13.07 8.93 4.62 15.85 -39.68%
EPS 0.65 0.37 1.64 1.19 0.72 0.36 1.89 -50.94%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.70 -
NAPS 0.17 0.17 0.16 0.16 0.16 0.16 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.43 4.15 17.12 13.07 8.93 4.62 15.85 -39.68%
EPS 0.65 0.37 1.64 1.19 0.72 0.36 1.89 -50.94%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.70 -
NAPS 0.17 0.17 0.16 0.16 0.16 0.16 0.15 8.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.155 0.165 0.15 0.15 0.15 0.155 0.155 -
P/RPS 2.09 3.97 0.88 1.15 1.68 3.36 0.98 65.76%
P/EPS 23.79 44.26 9.13 12.59 20.70 43.22 8.20 103.54%
EY 4.20 2.26 10.95 7.94 4.83 2.31 12.19 -50.88%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.52 -
P/NAPS 0.91 0.97 0.94 0.94 0.94 0.97 1.03 -7.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 30/05/17 20/02/17 14/11/16 16/08/16 17/05/16 23/02/16 -
Price 0.145 0.16 0.165 0.155 0.16 0.16 0.16 -
P/RPS 1.95 3.85 0.96 1.19 1.79 3.46 1.01 55.11%
P/EPS 22.25 42.92 10.05 13.01 22.08 44.61 8.47 90.49%
EY 4.49 2.33 9.95 7.68 4.53 2.24 11.81 -47.55%
DY 0.00 0.00 3.03 0.00 0.00 0.00 4.38 -
P/NAPS 0.85 0.94 1.03 0.97 1.00 1.00 1.07 -14.23%

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