[MARCO] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -9.22%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 121,912 141,556 167,496 175,168 194,816 183,664 149,556 -3.34%
PBT 14,224 19,864 20,000 21,600 20,636 27,320 21,284 -6.49%
Tax -4,252 -5,368 -5,808 -5,880 -5,616 -6,612 -5,452 -4.05%
NP 9,972 14,496 14,192 15,720 15,020 20,708 15,832 -7.40%
-
NP to SH 9,972 14,496 14,192 15,720 15,124 20,708 15,832 -7.40%
-
Tax Rate 29.89% 27.02% 29.04% 27.22% 27.21% 24.20% 25.62% -
Total Cost 111,940 127,060 153,304 159,448 179,796 162,956 133,724 -2.91%
-
Net Worth 200,318 189,775 189,775 179,232 168,689 147,602 109,476 10.58%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 200,318 189,775 189,775 179,232 168,689 147,602 109,476 10.58%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 842,127 3.81%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.18% 10.24% 8.47% 8.97% 7.71% 11.27% 10.59% -
ROE 4.98% 7.64% 7.48% 8.77% 8.97% 14.03% 14.46% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.56 13.43 15.89 16.61 18.48 17.42 17.76 -6.90%
EPS 0.96 1.36 1.36 1.48 1.44 1.96 1.88 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.16 0.14 0.13 6.52%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.56 13.43 15.89 16.61 18.48 17.42 14.19 -3.35%
EPS 0.96 1.36 1.36 1.48 1.44 1.96 1.50 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.16 0.14 0.1038 10.59%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.09 0.12 0.14 0.165 0.155 0.17 0.17 -
P/RPS 0.78 0.89 0.88 0.99 0.84 0.98 0.96 -3.39%
P/EPS 9.52 8.73 10.40 11.07 10.81 8.66 9.04 0.86%
EY 10.51 11.46 9.61 9.04 9.25 11.55 11.06 -0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.78 0.97 0.97 1.21 1.31 -15.69%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 27/05/19 18/05/18 30/05/17 17/05/16 18/05/15 21/05/14 -
Price 0.10 0.12 0.14 0.16 0.16 0.17 0.155 -
P/RPS 0.86 0.89 0.88 0.96 0.87 0.98 0.87 -0.19%
P/EPS 10.57 8.73 10.40 10.73 11.15 8.66 8.24 4.23%
EY 9.46 11.46 9.61 9.32 8.97 11.55 12.13 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.78 0.94 1.00 1.21 1.19 -12.60%

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