[MSC] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 340,058 391,150 344,127 408,836 359,478 255,057 218,480 34.34% QoQ % -13.06% 13.66% -15.83% 13.73% 40.94% 16.74% - Horiz. % 155.65% 179.03% 157.51% 187.13% 164.54% 116.74% 100.00%
PBT 51,634 38,459 -39,712 54,633 90,236 85,216 38,866 20.87% QoQ % 34.26% 196.84% -172.69% -39.46% 5.89% 119.26% - Horiz. % 132.85% 98.95% -102.18% 140.57% 232.17% 219.26% 100.00%
Tax -13,546 -10,638 9,650 -15,194 -25,939 -20,665 -9,949 22.87% QoQ % -27.34% -210.24% 163.51% 41.42% -25.52% -107.71% - Horiz. % 136.15% 106.93% -96.99% 152.72% 260.72% 207.71% 100.00%
NP 38,088 27,821 -30,062 39,439 64,297 64,551 28,917 20.18% QoQ % 36.90% 192.55% -176.22% -38.66% -0.39% 123.23% - Horiz. % 131.71% 96.21% -103.96% 136.39% 222.35% 223.23% 100.00%
NP to SH 35,410 25,890 -31,323 39,450 64,341 64,069 28,939 14.41% QoQ % 36.77% 182.65% -179.40% -38.69% 0.42% 121.39% - Horiz. % 122.36% 89.46% -108.24% 136.32% 222.33% 221.39% 100.00%
Tax Rate 26.23 % 27.66 % - % 27.81 % 28.75 % 24.25 % 25.60 % 1.64% QoQ % -5.17% 0.00% 0.00% -3.27% 18.56% -5.27% - Horiz. % 102.46% 108.05% 0.00% 108.63% 112.30% 94.73% 100.00%
Total Cost 301,970 363,329 374,189 369,397 295,181 190,506 189,563 36.44% QoQ % -16.89% -2.90% 1.30% 25.14% 54.95% 0.50% - Horiz. % 159.30% 191.67% 197.40% 194.87% 155.72% 100.50% 100.00%
Net Worth 755,999 718,200 684,599 659,400 659,400 579,599 500,572 31.67% QoQ % 5.26% 4.91% 3.82% 0.00% 13.77% 15.79% - Horiz. % 151.03% 143.48% 136.76% 131.73% 131.73% 115.79% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 29,400 - - - 29,400 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 113.56 % - % - % - % 45.89 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 247.46% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 755,999 718,200 684,599 659,400 659,400 579,599 500,572 31.67% QoQ % 5.26% 4.91% 3.82% 0.00% 13.77% 15.79% - Horiz. % 151.03% 143.48% 136.76% 131.73% 131.73% 115.79% 100.00%
NOSH 420,000 420,000 420,000 420,000 420,000 420,000 413,696 1.01% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.52% - Horiz. % 101.52% 101.52% 101.52% 101.52% 101.52% 101.52% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.20 % 7.11 % -8.74 % 9.65 % 17.89 % 25.31 % 13.24 % -10.56% QoQ % 57.52% 181.35% -190.57% -46.06% -29.32% 91.16% - Horiz. % 84.59% 53.70% -66.01% 72.89% 135.12% 191.16% 100.00%
ROE 4.68 % 3.60 % -4.58 % 5.98 % 9.76 % 11.05 % 5.78 % -13.14% QoQ % 30.00% 178.60% -176.59% -38.73% -11.67% 91.18% - Horiz. % 80.97% 62.28% -79.24% 103.46% 168.86% 191.18% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 80.97 93.13 81.94 97.34 85.59 60.73 52.81 33.00% QoQ % -13.06% 13.66% -15.82% 13.73% 40.94% 15.00% - Horiz. % 153.32% 176.35% 155.16% 184.32% 162.07% 115.00% 100.00%
EPS 8.40 6.20 -7.50 9.40 15.30 15.30 7.00 12.94% QoQ % 35.48% 182.67% -179.79% -38.56% 0.00% 118.57% - Horiz. % 120.00% 88.57% -107.14% 134.29% 218.57% 218.57% 100.00%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8000 1.7100 1.6300 1.5700 1.5700 1.3800 1.2100 30.35% QoQ % 5.26% 4.91% 3.82% 0.00% 13.77% 14.05% - Horiz. % 148.76% 141.32% 134.71% 129.75% 129.75% 114.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,000 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 80.97 93.13 81.94 97.34 85.59 60.73 52.02 34.34% QoQ % -13.06% 13.66% -15.82% 13.73% 40.94% 16.74% - Horiz. % 155.65% 179.03% 157.52% 187.12% 164.53% 116.74% 100.00%
EPS 8.40 6.20 -7.50 9.40 15.30 15.30 6.89 14.14% QoQ % 35.48% 182.67% -179.79% -38.56% 0.00% 122.06% - Horiz. % 121.92% 89.99% -108.85% 136.43% 222.06% 222.06% 100.00%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8000 1.7100 1.6300 1.5700 1.5700 1.3800 1.1918 31.67% QoQ % 5.26% 4.91% 3.82% 0.00% 13.77% 15.79% - Horiz. % 151.03% 143.48% 136.77% 131.73% 131.73% 115.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.9500 1.5300 1.4600 2.3900 4.6200 3.2500 2.2500 -
P/RPS 2.41 1.64 1.78 2.46 5.40 5.35 4.26 -31.62% QoQ % 46.95% -7.87% -27.64% -54.44% 0.93% 25.59% - Horiz. % 56.57% 38.50% 41.78% 57.75% 126.76% 125.59% 100.00%
P/EPS 23.13 24.82 -19.58 25.44 30.16 21.31 32.16 -19.74% QoQ % -6.81% 226.76% -176.97% -15.65% 41.53% -33.74% - Horiz. % 71.92% 77.18% -60.88% 79.10% 93.78% 66.26% 100.00%
EY 4.32 4.03 -5.11 3.93 3.32 4.69 3.11 24.52% QoQ % 7.20% 178.86% -230.03% 18.37% -29.21% 50.80% - Horiz. % 138.91% 129.58% -164.31% 126.37% 106.75% 150.80% 100.00%
DY 0.00 4.58 0.00 0.00 0.00 2.15 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 213.02% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.08 0.89 0.90 1.52 2.94 2.36 1.86 -30.42% QoQ % 21.35% -1.11% -40.79% -48.30% 24.58% 26.88% - Horiz. % 58.06% 47.85% 48.39% 81.72% 158.06% 126.88% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - - 21/11/22 04/08/22 18/05/22 18/02/22 12/11/21 -
Price 2.0200 2.1000 1.6200 2.3200 3.7800 4.0800 2.8900 -
P/RPS 2.49 2.25 1.98 2.38 4.42 6.72 5.47 -40.85% QoQ % 10.67% 13.64% -16.81% -46.15% -34.23% 22.85% - Horiz. % 45.52% 41.13% 36.20% 43.51% 80.80% 122.85% 100.00%
P/EPS 23.96 34.07 -21.72 24.70 24.67 26.75 41.31 -30.47% QoQ % -29.67% 256.86% -187.94% 0.12% -7.78% -35.25% - Horiz. % 58.00% 82.47% -52.58% 59.79% 59.72% 64.75% 100.00%
EY 4.17 2.94 -4.60 4.05 4.05 3.74 2.42 43.78% QoQ % 41.84% 163.91% -213.58% 0.00% 8.29% 54.55% - Horiz. % 172.31% 121.49% -190.08% 167.36% 167.36% 154.55% 100.00%
DY 0.00 3.33 0.00 0.00 0.00 1.72 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 193.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 1.23 0.99 1.48 2.41 2.96 2.39 -39.70% QoQ % -8.94% 24.24% -33.11% -38.59% -18.58% 23.85% - Horiz. % 46.86% 51.46% 41.42% 61.92% 100.84% 123.85% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MSC Interim Financial Report 2Q2022.pdf 
