[MARCO] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.45%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 34,705 35,316 39,742 48,495 44,327 25,879 30,478 9.03%
PBT 5,687 5,295 5,548 6,169 6,256 3,456 3,556 36.71%
Tax -1,617 -978 -1,451 -1,245 -1,798 -981 -1,063 32.23%
NP 4,070 4,317 4,097 4,924 4,458 2,475 2,493 38.60%
-
NP to SH 4,070 4,317 4,097 4,924 4,458 2,475 2,493 38.60%
-
Tax Rate 28.43% 18.47% 26.15% 20.18% 28.74% 28.39% 29.89% -
Total Cost 30,635 30,999 35,645 43,571 39,869 23,404 27,985 6.21%
-
Net Worth 231,947 221,404 221,404 210,861 210,861 210,861 200,318 10.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 231,947 221,404 221,404 210,861 210,861 210,861 200,318 10.25%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.73% 12.22% 10.31% 10.15% 10.06% 9.56% 8.18% -
ROE 1.75% 1.95% 1.85% 2.34% 2.11% 1.17% 1.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.29 3.35 3.77 4.60 4.20 2.45 2.89 9.01%
EPS 0.39 0.39 0.39 0.47 0.42 0.23 0.24 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.20 0.20 0.20 0.19 10.25%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.29 3.35 3.77 4.60 4.20 2.45 2.89 9.01%
EPS 0.39 0.39 0.39 0.47 0.42 0.23 0.24 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.20 0.20 0.20 0.19 10.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.145 0.14 0.135 0.125 0.115 0.105 0.09 -
P/RPS 4.40 4.18 3.58 2.72 2.74 4.28 3.11 25.99%
P/EPS 37.56 34.19 34.74 26.76 27.20 44.73 38.06 -0.87%
EY 2.66 2.92 2.88 3.74 3.68 2.24 2.63 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.64 0.63 0.58 0.53 0.47 25.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 27/08/21 20/05/21 24/02/21 18/11/20 17/08/20 22/06/20 -
Price 0.145 0.14 0.13 0.135 0.125 0.135 0.10 -
P/RPS 4.40 4.18 3.45 2.93 2.97 5.50 3.46 17.36%
P/EPS 37.56 34.19 33.45 28.91 29.56 57.51 42.29 -7.59%
EY 2.66 2.92 2.99 3.46 3.38 1.74 2.36 8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.62 0.68 0.63 0.68 0.53 15.73%

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