[MARCO] YoY TTM 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- 1.79%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 180,825 159,670 158,443 144,659 143,847 152,097 175,624 0.48%
PBT 26,145 24,284 21,429 18,568 17,794 17,685 23,761 1.60%
Tax -4,834 -6,332 -5,475 -4,192 -3,607 -3,910 -6,270 -4.24%
NP 21,311 17,952 15,954 14,376 14,187 13,775 17,491 3.34%
-
NP to SH 21,311 17,952 15,954 14,376 14,187 13,775 17,491 3.34%
-
Tax Rate 18.49% 26.07% 25.55% 22.58% 20.27% 22.11% 26.39% -
Total Cost 159,514 141,718 142,489 130,283 129,660 138,322 158,133 0.14%
-
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 42,172 - - 3,162 3,162 5,271 5,271 41.40%
Div Payout % 197.89% - - 22.00% 22.29% 38.27% 30.14% -
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 11.79% 11.24% 10.07% 9.94% 9.86% 9.06% 9.96% -
ROE 10.11% 7.74% 7.21% 7.18% 7.48% 7.26% 9.76% -
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 17.15 15.14 15.03 13.72 13.64 14.43 16.66 0.48%
EPS 2.02 1.70 1.51 1.36 1.35 1.31 1.66 3.32%
DPS 4.00 0.00 0.00 0.30 0.30 0.50 0.50 41.39%
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 17.15 15.14 15.03 13.72 13.64 14.43 16.66 0.48%
EPS 2.02 1.70 1.51 1.36 1.35 1.31 1.66 3.32%
DPS 4.00 0.00 0.00 0.30 0.30 0.50 0.50 41.39%
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 1.05 0.99 0.90 0.66 0.88 0.97 0.99 0.98%
P/EPS 8.91 8.81 8.92 6.60 8.92 10.72 9.95 -1.82%
EY 11.23 11.35 11.21 15.15 11.21 9.33 10.05 1.86%
DY 22.22 0.00 0.00 3.33 2.50 3.57 3.03 39.36%
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 1.11 1.16 0.87 0.73 0.88 0.97 0.96 2.44%
P/EPS 9.40 10.28 8.59 7.33 8.92 10.72 9.64 -0.41%
EY 10.64 9.73 11.64 13.64 11.21 9.33 10.37 0.42%
DY 21.05 0.00 0.00 3.00 2.50 3.57 3.13 37.36%
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