[MMSV] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 44.41%
YoY- 117.81%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,168 30,608 39,691 43,428 32,934 20,012 26,675 27.06%
PBT 10,566 6,772 10,510 11,685 8,100 3,140 5,031 64.22%
Tax -112 -88 -54 -42 -38 -36 -10 402.80%
NP 10,454 6,684 10,456 11,642 8,062 3,104 5,021 63.27%
-
NP to SH 10,454 6,684 10,456 11,642 8,062 3,104 5,021 63.27%
-
Tax Rate 1.06% 1.30% 0.51% 0.36% 0.47% 1.15% 0.20% -
Total Cost 27,714 23,924 29,235 31,785 24,872 16,908 21,654 17.93%
-
Net Worth 34,302 32,446 30,992 29,323 24,479 22,633 22,822 31.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,266 - 1,631 - 3,263 64 - -
Div Payout % 31.25% - 15.60% - 40.49% 2.08% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 34,302 32,446 30,992 29,323 24,479 22,633 22,822 31.31%
NOSH 163,343 162,233 163,120 162,910 163,198 161,666 163,019 0.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.39% 21.84% 26.34% 26.81% 24.48% 15.51% 18.82% -
ROE 30.48% 20.60% 33.74% 39.70% 32.93% 13.71% 22.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.37 18.87 24.33 26.66 20.18 12.38 16.36 26.92%
EPS 6.40 4.12 6.41 7.15 4.94 1.92 3.08 63.05%
DPS 2.00 0.00 1.00 0.00 2.00 0.04 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.15 0.14 0.14 31.13%
Adjusted Per Share Value based on latest NOSH - 163,229
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.40 14.75 19.13 20.93 15.88 9.65 12.86 27.05%
EPS 5.04 3.22 5.04 5.61 3.89 1.50 2.42 63.30%
DPS 1.57 0.00 0.79 0.00 1.57 0.03 0.00 -
NAPS 0.1654 0.1564 0.1494 0.1414 0.118 0.1091 0.11 31.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.74 0.67 0.525 0.555 0.275 0.265 0.205 -
P/RPS 3.17 3.55 2.16 2.08 1.36 2.14 1.25 86.28%
P/EPS 11.56 16.26 8.19 7.77 5.57 13.80 6.66 44.57%
EY 8.65 6.15 12.21 12.88 17.96 7.25 15.02 -30.85%
DY 2.70 0.00 1.90 0.00 7.27 0.15 0.00 -
P/NAPS 3.52 3.35 2.76 3.08 1.83 1.89 1.46 80.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 26/02/15 25/11/14 28/08/14 20/05/14 24/02/14 -
Price 0.635 0.79 0.635 0.66 0.43 0.225 0.215 -
P/RPS 2.72 4.19 2.61 2.48 2.13 1.82 1.31 62.97%
P/EPS 9.92 19.17 9.91 9.24 8.70 11.72 6.98 26.48%
EY 10.08 5.22 10.09 10.83 11.49 8.53 14.33 -20.95%
DY 3.15 0.00 1.57 0.00 4.65 0.18 0.00 -
P/NAPS 3.02 3.95 3.34 3.67 2.87 1.61 1.54 56.86%

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