[MMSV] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -36.19%
YoY- -39.66%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 25,248 56,334 30,198 27,449 45,006 59,446 55,955 -12.41%
PBT 1,552 13,249 4,930 4,388 7,656 15,120 17,226 -33.03%
Tax 123 -1,405 -95 -366 -990 -405 -91 -
NP 1,675 11,844 4,835 4,022 6,666 14,715 17,135 -32.11%
-
NP to SH 1,675 11,844 4,835 4,022 6,666 14,715 17,135 -32.11%
-
Tax Rate -7.93% 10.60% 1.93% 8.34% 12.93% 2.68% 0.53% -
Total Cost 23,573 44,490 25,363 23,427 38,340 44,731 38,820 -7.97%
-
Net Worth 69,678 71,635 63,379 61,715 59,620 56,108 51,554 5.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 3,981 3,972 1,980 3,976 3,995 5,630 4,029 -0.19%
Div Payout % 237.67% 33.54% 40.96% 98.87% 59.94% 38.26% 23.52% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 69,678 71,635 63,379 61,715 59,620 56,108 51,554 5.14%
NOSH 207,300 206,701 205,477 204,161 203,814 163,000 163,000 4.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.63% 21.02% 16.01% 14.65% 14.81% 24.75% 30.62% -
ROE 2.40% 16.53% 7.63% 6.52% 11.18% 26.23% 33.24% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.68 28.31 15.25 13.79 22.65 37.08 34.73 -15.45%
EPS 0.84 5.95 2.44 2.02 3.35 9.18 10.64 -34.49%
DPS 2.00 2.00 1.00 2.00 2.01 3.50 2.50 -3.64%
NAPS 0.35 0.36 0.32 0.31 0.30 0.35 0.32 1.50%
Adjusted Per Share Value based on latest NOSH - 204,161
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.17 27.16 14.56 13.23 21.70 28.66 26.97 -12.41%
EPS 0.81 5.71 2.33 1.94 3.21 7.09 8.26 -32.08%
DPS 1.92 1.92 0.95 1.92 1.93 2.71 1.94 -0.17%
NAPS 0.3359 0.3453 0.3055 0.2975 0.2874 0.2705 0.2485 5.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.51 0.635 0.865 0.585 0.695 1.30 1.56 -
P/RPS 4.02 2.24 5.67 4.24 3.07 3.51 4.49 -1.82%
P/EPS 60.62 10.67 35.43 28.96 20.72 14.16 14.67 26.66%
EY 1.65 9.37 2.82 3.45 4.83 7.06 6.82 -21.05%
DY 3.92 3.15 1.16 3.42 2.89 2.69 1.60 16.09%
P/NAPS 1.46 1.76 2.70 1.89 2.32 3.71 4.88 -18.21%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 18/08/22 25/08/21 25/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.525 0.74 0.925 0.715 0.66 1.58 1.93 -
P/RPS 4.14 2.61 6.07 5.19 2.91 4.26 5.56 -4.79%
P/EPS 62.40 12.43 37.89 35.39 19.68 17.21 18.15 22.84%
EY 1.60 8.04 2.64 2.83 5.08 5.81 5.51 -18.61%
DY 3.81 2.70 1.08 2.80 3.05 2.22 1.30 19.61%
P/NAPS 1.50 2.06 2.89 2.31 2.20 4.51 6.03 -20.68%

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