[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 40.86%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 119,259 82,861 44,346 179,202 134,760 86,974 42,723 98.12%
PBT 18,789 12,919 6,600 25,808 19,801 13,496 6,263 107.86%
Tax -4,548 -3,219 -1,608 -5,501 -5,385 -3,416 -1,850 82.05%
NP 14,241 9,700 4,992 20,307 14,416 10,080 4,413 118.22%
-
NP to SH 14,241 9,700 4,992 20,307 14,416 10,080 4,413 118.22%
-
Tax Rate 24.21% 24.92% 24.36% 21.32% 27.20% 25.31% 29.54% -
Total Cost 105,018 73,161 39,354 158,895 120,344 76,894 38,310 95.74%
-
Net Worth 200,318 210,861 210,861 200,318 221,404 242,490 231,947 -9.30%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 42,172 21,086 - - -
Div Payout % - - - 207.67% 146.27% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 200,318 210,861 210,861 200,318 221,404 242,490 231,947 -9.30%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.94% 11.71% 11.26% 11.33% 10.70% 11.59% 10.33% -
ROE 7.11% 4.60% 2.37% 10.14% 6.51% 4.16% 1.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.31 7.86 4.21 17.00 12.78 8.25 4.05 98.18%
EPS 1.35 0.92 0.47 1.93 1.37 0.96 0.42 117.64%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.19 0.21 0.23 0.22 -9.30%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.31 7.86 4.21 17.00 12.78 8.25 4.05 98.18%
EPS 1.35 0.92 0.47 1.93 1.37 0.96 0.42 117.64%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.19 0.21 0.23 0.22 -9.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.19 0.185 0.18 0.17 0.155 0.155 0.15 -
P/RPS 1.68 2.35 4.28 1.00 1.21 1.88 3.70 -40.89%
P/EPS 14.07 20.11 38.02 8.83 11.34 16.21 35.84 -46.35%
EY 7.11 4.97 2.63 11.33 8.82 6.17 2.79 86.46%
DY 0.00 0.00 0.00 23.53 12.90 0.00 0.00 -
P/NAPS 1.00 0.93 0.90 0.89 0.74 0.67 0.68 29.28%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 24/05/23 22/02/23 16/11/22 19/08/22 20/05/22 -
Price 0.19 0.20 0.19 0.19 0.16 0.155 0.175 -
P/RPS 1.68 2.54 4.52 1.12 1.25 1.88 4.32 -46.69%
P/EPS 14.07 21.74 40.13 9.86 11.70 16.21 41.81 -51.58%
EY 7.11 4.60 2.49 10.14 8.55 6.17 2.39 106.70%
DY 0.00 0.00 0.00 21.05 12.50 0.00 0.00 -
P/NAPS 1.00 1.00 0.95 1.00 0.76 0.67 0.80 16.02%

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