[MARCO] YoY Annualized 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- 0.09%
YoY- 7.71%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 177,384 170,892 158,968 121,912 141,556 167,496 175,168 0.20%
PBT 26,400 25,052 22,192 14,224 19,864 20,000 21,600 3.39%
Tax -6,432 -7,400 -5,804 -4,252 -5,368 -5,808 -5,880 1.50%
NP 19,968 17,652 16,388 9,972 14,496 14,192 15,720 4.06%
-
NP to SH 19,968 17,652 16,388 9,972 14,496 14,192 15,720 4.06%
-
Tax Rate 24.36% 29.54% 26.15% 29.89% 27.02% 29.04% 27.22% -
Total Cost 157,416 153,240 142,580 111,940 127,060 153,304 159,448 -0.21%
-
Net Worth 210,861 231,947 221,404 200,318 189,775 189,775 179,232 2.74%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 210,861 231,947 221,404 200,318 189,775 189,775 179,232 2.74%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.26% 10.33% 10.31% 8.18% 10.24% 8.47% 8.97% -
ROE 9.47% 7.61% 7.40% 4.98% 7.64% 7.48% 8.77% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.82 16.21 15.08 11.56 13.43 15.89 16.61 0.20%
EPS 1.88 1.68 1.56 0.96 1.36 1.36 1.48 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.21 0.19 0.18 0.18 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.82 16.21 15.08 11.56 13.43 15.89 16.61 0.20%
EPS 1.88 1.68 1.56 0.96 1.36 1.36 1.48 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.21 0.19 0.18 0.18 0.17 2.74%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.18 0.15 0.135 0.09 0.12 0.14 0.165 -
P/RPS 1.07 0.93 0.90 0.78 0.89 0.88 0.99 1.30%
P/EPS 9.50 8.96 8.69 9.52 8.73 10.40 11.07 -2.51%
EY 10.52 11.16 11.51 10.51 11.46 9.61 9.04 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 0.64 0.47 0.67 0.78 0.97 -1.24%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 20/05/22 20/05/21 22/06/20 27/05/19 18/05/18 30/05/17 -
Price 0.19 0.175 0.13 0.10 0.12 0.14 0.16 -
P/RPS 1.13 1.08 0.86 0.86 0.89 0.88 0.96 2.75%
P/EPS 10.03 10.45 8.36 10.57 8.73 10.40 10.73 -1.11%
EY 9.97 9.57 11.96 9.46 11.46 9.61 9.32 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.62 0.53 0.67 0.78 0.94 0.17%

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