[MSM] YoY Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 59.66%
YoY- 72.09%
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,091,223 2,565,985 2,259,698 2,184,463 2,006,911 2,215,465 2,666,065 2.49%
PBT -28,013 -178,539 81,102 35,847 -299,550 60,712 -15,807 10.00%
Tax -21,871 -173 44,251 -107,075 -219 -25,088 -16,767 4.52%
NP -49,884 -178,712 125,353 -71,228 -299,769 35,624 -32,574 7.35%
-
NP to SH -49,884 -178,712 125,353 -71,228 -299,769 35,624 -32,574 7.35%
-
Tax Rate - - -54.56% 298.70% - 41.32% - -
Total Cost 3,141,107 2,744,697 2,134,345 2,255,691 2,306,680 2,179,841 2,698,639 2.56%
-
Net Worth 1,462,198 1,511,407 1,715,271 1,581,705 1,659,032 1,961,314 1,933,195 -4.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 210 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,462,198 1,511,407 1,715,271 1,581,705 1,659,032 1,961,314 1,933,195 -4.54%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.61% -6.96% 5.55% -3.26% -14.94% 1.61% -1.22% -
ROE -3.41% -11.82% 7.31% -4.50% -18.07% 1.82% -1.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 439.73 365.02 321.45 310.74 285.49 315.15 379.25 2.49%
EPS -7.10 -25.42 17.83 -10.13 -42.64 5.07 -4.63 7.38%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.15 2.44 2.25 2.36 2.79 2.75 -4.54%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 439.45 364.79 321.24 310.55 285.31 314.95 379.01 2.49%
EPS -7.09 -25.41 17.82 -10.13 -42.62 5.06 -4.63 7.35%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0787 2.1486 2.4385 2.2486 2.3585 2.7882 2.7483 -4.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.61 0.85 1.28 0.57 0.88 2.60 4.10 -
P/RPS 0.37 0.23 0.40 0.18 0.31 0.82 1.08 -16.34%
P/EPS -22.69 -3.34 7.18 -5.63 -2.06 51.31 -88.48 -20.28%
EY -4.41 -29.91 13.93 -17.78 -48.46 1.95 -1.13 25.46%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.52 0.25 0.37 0.93 1.49 -10.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 22/02/22 25/02/21 25/02/20 20/02/19 21/02/18 -
Price 2.35 0.825 1.12 0.855 0.79 2.40 3.90 -
P/RPS 0.53 0.23 0.35 0.28 0.28 0.76 1.03 -10.47%
P/EPS -33.12 -3.25 6.28 -8.44 -1.85 47.36 -84.17 -14.39%
EY -3.02 -30.81 15.92 -11.85 -53.98 2.11 -1.19 16.78%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.38 0.46 0.38 0.33 0.86 1.42 -3.73%

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