[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 24.12%
YoY- -18.24%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 111,087 72,840 41,874 154,015 113,957 78,315 43,792 85.89%
PBT 13,584 9,003 5,000 18,085 13,788 9,324 5,400 84.86%
Tax -2,955 -1,983 -1,452 -3,928 -2,382 -2,454 -1,470 59.21%
NP 10,629 7,020 3,548 14,157 11,406 6,870 3,930 94.00%
-
NP to SH 10,629 7,020 3,548 14,157 11,406 6,870 3,930 94.00%
-
Tax Rate 21.75% 22.03% 29.04% 21.72% 17.28% 26.32% 27.22% -
Total Cost 100,458 65,820 38,326 139,858 102,551 71,445 39,862 85.08%
-
Net Worth 189,775 189,775 189,775 179,232 179,232 179,232 179,232 3.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 5,271 - - - -
Div Payout % - - - 37.24% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 189,775 189,775 189,775 179,232 179,232 179,232 179,232 3.88%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.57% 9.64% 8.47% 9.19% 10.01% 8.77% 8.97% -
ROE 5.60% 3.70% 1.87% 7.90% 6.36% 3.83% 2.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.54 6.91 3.97 14.61 10.81 7.43 4.15 86.04%
EPS 1.01 0.67 0.34 1.34 1.08 0.65 0.37 95.20%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.54 6.91 3.97 14.61 10.81 7.43 4.15 86.04%
EPS 1.01 0.67 0.34 1.34 1.08 0.65 0.37 95.20%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.17 0.17 0.17 3.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.135 0.13 0.14 0.14 0.145 0.155 0.165 -
P/RPS 1.28 1.88 3.52 0.96 1.34 2.09 3.97 -52.94%
P/EPS 13.39 19.52 41.60 10.43 13.40 23.79 44.26 -54.90%
EY 7.47 5.12 2.40 9.59 7.46 4.20 2.26 121.73%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.78 0.82 0.85 0.91 0.97 -15.74%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 17/08/18 18/05/18 23/02/18 22/11/17 18/08/17 30/05/17 -
Price 0.13 0.14 0.14 0.135 0.14 0.145 0.16 -
P/RPS 1.23 2.03 3.52 0.92 1.30 1.95 3.85 -53.23%
P/EPS 12.89 21.03 41.60 10.05 12.94 22.25 42.92 -55.12%
EY 7.76 4.76 2.40 9.95 7.73 4.49 2.33 122.85%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.78 0.79 0.82 0.85 0.94 -16.27%

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