[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -74.98%
YoY- 7.71%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 179,202 134,760 86,974 42,723 156,689 109,763 75,058 78.35%
PBT 25,808 19,801 13,496 6,263 23,570 16,530 10,843 77.98%
Tax -5,501 -5,385 -3,416 -1,850 -5,933 -4,046 -2,429 72.19%
NP 20,307 14,416 10,080 4,413 17,637 12,484 8,414 79.63%
-
NP to SH 20,307 14,416 10,080 4,413 17,637 12,484 8,414 79.63%
-
Tax Rate 21.32% 27.20% 25.31% 29.54% 25.17% 24.48% 22.40% -
Total Cost 158,895 120,344 76,894 38,310 139,052 97,279 66,644 78.18%
-
Net Worth 200,318 221,404 242,490 231,947 231,947 231,947 221,404 -6.43%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 42,172 21,086 - - - - - -
Div Payout % 207.67% 146.27% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 200,318 221,404 242,490 231,947 231,947 231,947 221,404 -6.43%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.33% 10.70% 11.59% 10.33% 11.26% 11.37% 11.21% -
ROE 10.14% 6.51% 4.16% 1.90% 7.60% 5.38% 3.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.00 12.78 8.25 4.05 14.86 10.41 7.12 78.35%
EPS 1.93 1.37 0.96 0.42 1.67 1.18 0.80 79.58%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.23 0.22 0.22 0.22 0.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.00 12.78 8.25 4.05 14.86 10.41 7.12 78.35%
EPS 1.93 1.37 0.96 0.42 1.67 1.18 0.80 79.58%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.23 0.22 0.22 0.22 0.21 -6.43%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.17 0.155 0.155 0.15 0.145 0.145 0.14 -
P/RPS 1.00 1.21 1.88 3.70 0.98 1.39 1.97 -36.28%
P/EPS 8.83 11.34 16.21 35.84 8.67 12.25 17.54 -36.63%
EY 11.33 8.82 6.17 2.79 11.54 8.17 5.70 57.89%
DY 23.53 12.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.74 0.67 0.68 0.66 0.66 0.67 20.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 16/11/22 19/08/22 20/05/22 23/02/22 17/11/21 27/08/21 -
Price 0.19 0.16 0.155 0.175 0.145 0.145 0.14 -
P/RPS 1.12 1.25 1.88 4.32 0.98 1.39 1.97 -31.30%
P/EPS 9.86 11.70 16.21 41.81 8.67 12.25 17.54 -31.81%
EY 10.14 8.55 6.17 2.39 11.54 8.17 5.70 46.66%
DY 21.05 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.76 0.67 0.80 0.66 0.66 0.67 30.50%

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