[MMIS] QoQ TTM Result on 31-Dec-2021 [#1]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 30.22%
YoY- 71.86%
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 26,651 31,805 39,426 35,404 23,757 15,394 11,693 31.60%
PBT 5,361 8,012 10,032 8,105 5,860 4,499 3,064 20.49%
Tax -499 -1,549 -2,186 -1,547 -824 -683 -457 2.97%
NP 4,862 6,463 7,846 6,558 5,036 3,816 2,607 23.09%
-
NP to SH 4,862 6,463 7,846 6,558 5,036 3,816 2,607 23.09%
-
Tax Rate 9.31% 19.33% 21.79% 19.09% 14.06% 15.18% 14.92% -
Total Cost 21,789 25,342 31,580 28,846 18,721 11,578 9,086 33.85%
-
Net Worth 33,600 31,379 28,800 24,960 20,880 18,400 15,900 28.32%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - - - 2,407 -
Div Payout % - - - - - - 92.35% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 33,600 31,379 28,800 24,960 20,880 18,400 15,900 28.32%
NOSH 600,000 600,000 600,000 600,000 600,000 500,000 500,000 6.26%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 18.24% 20.32% 19.90% 18.52% 21.20% 24.79% 22.30% -
ROE 14.47% 20.60% 27.24% 26.27% 24.12% 20.74% 16.40% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 4.44 5.30 6.57 5.90 3.96 3.08 2.34 23.80%
EPS 0.81 1.08 1.31 1.09 0.84 0.76 0.52 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.056 0.0523 0.048 0.0416 0.0348 0.0368 0.0318 20.75%
Adjusted Per Share Value based on latest NOSH - 600,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 4.44 5.30 6.57 5.90 3.96 2.57 1.95 31.55%
EPS 0.81 1.08 1.31 1.09 0.84 0.64 0.43 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.056 0.0523 0.048 0.0416 0.0348 0.0307 0.0265 28.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.50 0.21 0.24 0.33 0.25 0.27 0.18 -
P/RPS 11.26 3.96 3.65 5.59 6.31 8.77 7.70 13.50%
P/EPS 61.70 19.50 18.35 30.19 29.79 35.38 34.52 21.35%
EY 1.62 5.13 5.45 3.31 3.36 2.83 2.90 -17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 8.93 4.02 5.00 7.93 7.18 7.34 5.66 16.41%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/08/23 21/02/23 30/08/22 24/02/22 25/08/21 05/02/21 28/08/20 -
Price 0.50 0.21 0.24 0.33 0.28 0.28 0.18 -
P/RPS 11.26 3.96 3.65 5.59 7.07 9.09 7.70 13.50%
P/EPS 61.70 19.50 18.35 30.19 33.36 36.69 34.52 21.35%
EY 1.62 5.13 5.45 3.31 3.00 2.73 2.90 -17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 8.93 4.02 5.00 7.93 8.05 7.61 5.66 16.41%

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