[MARCO] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.29%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 44,327 38,447 38,247 35,642 43,633 42,438 39,561 1.91%
PBT 6,256 5,009 4,581 4,464 6,815 7,031 7,690 -3.37%
Tax -1,798 -1,162 -972 72 -1,896 -1,749 -1,712 0.81%
NP 4,458 3,847 3,609 4,536 4,919 5,282 5,978 -4.76%
-
NP to SH 4,458 3,847 3,609 4,536 4,919 5,282 5,978 -4.76%
-
Tax Rate 28.74% 23.20% 21.22% -1.61% 27.82% 24.88% 22.26% -
Total Cost 39,869 34,600 34,638 31,106 38,714 37,156 33,583 2.89%
-
Net Worth 210,861 200,318 189,775 179,232 168,689 158,146 144,629 6.47%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 210,861 200,318 189,775 179,232 168,689 158,146 144,629 6.47%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 964,193 1.49%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.06% 10.01% 9.44% 12.73% 11.27% 12.45% 15.11% -
ROE 2.11% 1.92% 1.90% 2.53% 2.92% 3.34% 4.13% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.20 3.65 3.63 3.38 4.14 4.03 4.10 0.40%
EPS 0.42 0.36 0.34 0.43 0.47 0.50 0.62 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 1,054,307
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.20 3.65 3.63 3.38 4.14 4.03 3.75 1.90%
EPS 0.42 0.36 0.34 0.43 0.47 0.50 0.57 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.16 0.15 0.1372 6.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.115 0.11 0.135 0.145 0.15 0.15 0.195 -
P/RPS 2.74 3.02 3.72 4.29 3.62 3.73 4.75 -8.75%
P/EPS 27.20 30.15 39.44 33.70 32.15 29.94 31.45 -2.38%
EY 3.68 3.32 2.54 2.97 3.11 3.34 3.18 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.75 0.85 0.94 1.00 1.30 -12.57%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 21/11/18 22/11/17 14/11/16 19/11/15 19/11/14 -
Price 0.125 0.11 0.13 0.14 0.155 0.165 0.175 -
P/RPS 2.97 3.02 3.58 4.14 3.75 4.10 4.27 -5.86%
P/EPS 29.56 30.15 37.98 32.54 33.22 32.93 28.23 0.76%
EY 3.38 3.32 2.63 3.07 3.01 3.04 3.54 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.72 0.82 0.97 1.10 1.17 -9.79%

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