[MMSV] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.59%
YoY- 348.07%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 54,214 56,334 45,272 37,980 37,568 30,198 25,003 67.44%
PBT 10,984 13,249 10,893 9,367 8,247 4,930 2,766 150.55%
Tax -863 -1,405 -1,333 -1,118 -720 -95 21 -
NP 10,121 11,844 9,560 8,249 7,527 4,835 2,787 136.07%
-
NP to SH 10,121 11,844 9,560 8,249 7,527 4,835 2,787 136.07%
-
Tax Rate 7.86% 10.60% 12.24% 11.94% 8.73% 1.93% -0.76% -
Total Cost 44,093 44,490 35,712 29,731 30,041 25,363 22,216 57.86%
-
Net Worth 71,635 71,635 67,630 65,433 65,385 63,379 61,362 10.86%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,972 3,972 3,963 3,963 1,980 1,980 1,990 58.46%
Div Payout % 39.25% 33.54% 41.46% 48.05% 26.31% 40.96% 71.43% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 71,635 71,635 67,630 65,433 65,385 63,379 61,362 10.86%
NOSH 206,726 206,701 206,395 206,077 205,579 205,477 205,030 0.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.67% 21.02% 21.12% 21.72% 20.04% 16.01% 11.15% -
ROE 14.13% 16.53% 14.14% 12.61% 11.51% 7.63% 4.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.24 28.31 22.76 19.15 18.96 15.25 12.63 66.85%
EPS 5.09 5.95 4.81 4.16 3.80 2.44 1.41 135.14%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.67%
NAPS 0.36 0.36 0.34 0.33 0.33 0.32 0.31 10.47%
Adjusted Per Share Value based on latest NOSH - 206,077
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.13 27.16 21.82 18.31 18.11 14.56 12.05 67.45%
EPS 4.88 5.71 4.61 3.98 3.63 2.33 1.34 136.52%
DPS 1.92 1.92 1.91 1.91 0.95 0.95 0.96 58.67%
NAPS 0.3453 0.3453 0.326 0.3154 0.3152 0.3055 0.2958 10.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.695 0.635 0.725 1.08 1.09 0.865 0.925 -
P/RPS 2.55 2.24 3.19 5.64 5.75 5.67 7.32 -50.45%
P/EPS 13.66 10.67 15.09 25.96 28.69 35.43 65.70 -64.87%
EY 7.32 9.37 6.63 3.85 3.49 2.82 1.52 184.90%
DY 2.88 3.15 2.76 1.85 0.92 1.16 1.08 92.18%
P/NAPS 1.93 1.76 2.13 3.27 3.30 2.70 2.98 -25.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 25/05/22 25/02/22 23/11/21 25/08/21 27/05/21 -
Price 0.67 0.74 0.65 0.84 1.07 0.925 0.85 -
P/RPS 2.46 2.61 2.86 4.39 5.64 6.07 6.73 -48.84%
P/EPS 13.17 12.43 13.52 20.19 28.17 37.89 60.37 -63.72%
EY 7.59 8.04 7.39 4.95 3.55 2.64 1.66 175.22%
DY 2.99 2.70 3.08 2.38 0.93 1.08 1.18 85.75%
P/NAPS 1.86 2.06 1.91 2.55 3.24 2.89 2.74 -22.74%

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