[MSM] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 588,393 595,917 514,935 510,844 485,617 549,061 640,046 -1.39% YoY % -1.26% 15.73% 0.80% 5.19% -11.56% -14.22% - Horiz. % 91.93% 93.11% 80.45% 79.81% 75.87% 85.78% 100.00%
PBT -33,183 -25,020 43,074 -27,253 -3,376 20,944 -39,562 -2.89% YoY % -32.63% -158.09% 258.05% -707.26% -116.12% 152.94% - Horiz. % 83.88% 63.24% -108.88% 68.89% 8.53% -52.94% 100.00%
Tax -2,692 -2,663 -11,888 -7,452 -3,682 -5,138 4,940 - YoY % -1.09% 77.60% -59.53% -102.39% 28.34% -204.01% - Horiz. % -54.49% -53.91% -240.65% -150.85% -74.53% -104.01% 100.00%
NP -35,875 -27,683 31,186 -34,705 -7,058 15,806 -34,622 0.59% YoY % -29.59% -188.77% 189.86% -391.71% -144.65% 145.65% - Horiz. % 103.62% 79.96% -90.08% 100.24% 20.39% -45.65% 100.00%
NP to SH -35,875 -27,683 31,186 -34,705 -7,058 15,806 -34,622 0.59% YoY % -29.59% -188.77% 189.86% -391.71% -144.65% 145.65% - Horiz. % 103.62% 79.96% -90.08% 100.24% 20.39% -45.65% 100.00%
Tax Rate - % - % 27.60 % - % - % 24.53 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 112.52% 0.00% 0.00% 100.00% -
Total Cost 624,268 623,600 483,749 545,549 492,675 533,255 674,668 -1.29% YoY % 0.11% 28.91% -11.33% 10.73% -7.61% -20.96% - Horiz. % 92.53% 92.43% 71.70% 80.86% 73.02% 79.04% 100.00%
Net Worth 1,476,257 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 -4.57% YoY % -12.50% 4.35% 0.00% -17.27% 0.36% -0.36% - Horiz. % 75.54% 86.33% 82.73% 82.73% 100.00% 99.64% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 210 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,476,257 1,687,152 1,616,853 1,616,853 1,954,284 1,947,254 1,954,284 -4.57% YoY % -12.50% 4.35% 0.00% -17.27% 0.36% -0.36% - Horiz. % 75.54% 86.33% 82.73% 82.73% 100.00% 99.64% 100.00%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -6.10 % -4.65 % 6.06 % -6.79 % -1.45 % 2.88 % -5.41 % 2.02% YoY % -31.18% -176.73% 189.25% -368.28% -150.35% 153.23% - Horiz. % 112.75% 85.95% -112.01% 125.51% 26.80% -53.23% 100.00%
ROE -2.43 % -1.64 % 1.93 % -2.15 % -0.36 % 0.81 % -1.77 % 5.42% YoY % -48.17% -184.97% 189.77% -497.22% -144.44% 145.76% - Horiz. % 137.29% 92.66% -109.04% 121.47% 20.34% -45.76% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 83.70 84.77 73.25 72.67 69.08 78.10 91.05 -1.39% YoY % -1.26% 15.73% 0.80% 5.20% -11.55% -14.22% - Horiz. % 91.93% 93.10% 80.45% 79.81% 75.87% 85.78% 100.00%
EPS -5.10 -3.94 4.43 -4.94 -1.00 2.25 -4.93 0.57% YoY % -29.44% -188.94% 189.68% -394.00% -144.44% 145.64% - Horiz. % 103.45% 79.92% -89.86% 100.20% 20.28% -45.64% 100.00%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 2.1000 2.4000 2.3000 2.3000 2.7800 2.7700 2.7800 -4.57% YoY % -12.50% 4.35% 0.00% -17.27% 0.36% -0.36% - Horiz. % 75.54% 86.33% 82.73% 82.73% 100.00% 99.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,980 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 83.70 84.77 73.25 72.67 69.08 78.10 91.05 -1.39% YoY % -1.26% 15.73% 0.80% 5.20% -11.55% -14.22% - Horiz. % 91.93% 93.10% 80.45% 79.81% 75.87% 85.78% 100.00%
EPS -5.10 -3.94 4.43 -4.94 -1.00 2.25 -4.93 0.57% YoY % -29.44% -188.94% 189.68% -394.00% -144.44% 145.64% - Horiz. % 103.45% 79.92% -89.86% 100.20% 20.28% -45.64% 100.00%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 2.1000 2.4000 2.3000 2.3000 2.7800 2.7700 2.7800 -4.57% YoY % -12.50% 4.35% 0.00% -17.27% 0.36% -0.36% - Horiz. % 75.54% 86.33% 82.73% 82.73% 100.00% 99.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.8150 0.9400 1.8300 0.3400 1.8000 3.5500 4.9000 -
P/RPS 0.97 1.11 2.50 0.47 2.61 4.55 5.38 -24.83% YoY % -12.61% -55.60% 431.91% -81.99% -42.64% -15.43% - Horiz. % 18.03% 20.63% 46.47% 8.74% 48.51% 84.57% 100.00%
P/EPS -15.97 -23.87 41.25 -6.89 -179.28 157.89 -99.49 -26.27% YoY % 33.10% -157.87% 698.69% 96.16% -213.55% 258.70% - Horiz. % 16.05% 23.99% -41.46% 6.93% 180.20% -158.70% 100.00%
EY -6.26 -4.19 2.42 -14.52 -0.56 0.63 -1.01 35.51% YoY % -49.40% -273.14% 116.67% -2,492.86% -188.89% 162.38% - Horiz. % 619.80% 414.85% -239.60% 1,437.62% 55.45% -62.38% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.39 0.39 0.80 0.15 0.65 1.28 1.76 -22.20% YoY % 0.00% -51.25% 433.33% -76.92% -49.22% -27.27% - Horiz. % 22.16% 22.16% 45.45% 8.52% 36.93% 72.73% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 - 25/05/21 27/05/20 23/05/19 - 31/05/17 -
Price 0.9700 0.8600 1.4600 0.6750 1.4200 3.9500 4.2800 -
P/RPS 1.16 1.01 1.99 0.93 2.06 5.06 4.70 -20.79% YoY % 14.85% -49.25% 113.98% -54.85% -59.29% 7.66% - Horiz. % 24.68% 21.49% 42.34% 19.79% 43.83% 107.66% 100.00%
P/EPS -19.01 -21.84 32.91 -13.67 -141.43 175.68 -86.90 -22.37% YoY % 12.96% -166.36% 340.75% 90.33% -180.50% 302.16% - Horiz. % 21.88% 25.13% -37.87% 15.73% 162.75% -202.16% 100.00%
EY -5.26 -4.58 3.04 -7.31 -0.71 0.57 -1.15 28.82% YoY % -14.85% -250.66% 141.59% -929.58% -224.56% 149.57% - Horiz. % 457.39% 398.26% -264.35% 635.65% 61.74% -49.57% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.46 0.36 0.63 0.29 0.51 1.43 1.54 -18.23% YoY % 27.78% -42.86% 117.24% -43.14% -64.34% -7.14% - Horiz. % 29.87% 23.38% 40.91% 18.83% 33.12% 92.86% 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
MSMH Q1 2022_Quarterly Report.pdf 
