[MMSV] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -38.18%
YoY- 506.25%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,691 43,428 32,934 20,012 26,675 27,126 23,670 41.01%
PBT 10,510 11,685 8,100 3,140 5,031 5,348 4,214 83.60%
Tax -54 -42 -38 -36 -10 -2 12 -
NP 10,456 11,642 8,062 3,104 5,021 5,345 4,226 82.63%
-
NP to SH 10,456 11,642 8,062 3,104 5,021 5,345 4,226 82.63%
-
Tax Rate 0.51% 0.36% 0.47% 1.15% 0.20% 0.04% -0.28% -
Total Cost 29,235 31,785 24,872 16,908 21,654 21,781 19,444 31.14%
-
Net Worth 30,992 29,323 24,479 22,633 22,822 21,185 19,504 36.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,631 - 3,263 64 - - - -
Div Payout % 15.60% - 40.49% 2.08% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,992 29,323 24,479 22,633 22,822 21,185 19,504 36.05%
NOSH 163,120 162,910 163,198 161,666 163,019 162,967 162,538 0.23%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.34% 26.81% 24.48% 15.51% 18.82% 19.71% 17.85% -
ROE 33.74% 39.70% 32.93% 13.71% 22.00% 25.23% 21.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.33 26.66 20.18 12.38 16.36 16.65 14.56 40.68%
EPS 6.41 7.15 4.94 1.92 3.08 3.28 2.60 82.19%
DPS 1.00 0.00 2.00 0.04 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.15 0.14 0.14 0.13 0.12 35.73%
Adjusted Per Share Value based on latest NOSH - 161,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.13 20.93 15.88 9.65 12.86 13.08 11.41 40.99%
EPS 5.04 5.61 3.89 1.50 2.42 2.58 2.04 82.45%
DPS 0.79 0.00 1.57 0.03 0.00 0.00 0.00 -
NAPS 0.1494 0.1414 0.118 0.1091 0.11 0.1021 0.094 36.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.525 0.555 0.275 0.265 0.205 0.145 0.105 -
P/RPS 2.16 2.08 1.36 2.14 1.25 0.87 0.72 107.59%
P/EPS 8.19 7.77 5.57 13.80 6.66 4.42 4.04 59.97%
EY 12.21 12.88 17.96 7.25 15.02 22.62 24.76 -37.50%
DY 1.90 0.00 7.27 0.15 0.00 0.00 0.00 -
P/NAPS 2.76 3.08 1.83 1.89 1.46 1.12 0.88 113.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 20/05/14 24/02/14 27/11/13 22/08/13 -
Price 0.635 0.66 0.43 0.225 0.215 0.205 0.10 -
P/RPS 2.61 2.48 2.13 1.82 1.31 1.23 0.69 142.18%
P/EPS 9.91 9.24 8.70 11.72 6.98 6.25 3.85 87.49%
EY 10.09 10.83 11.49 8.53 14.33 16.00 26.00 -46.70%
DY 1.57 0.00 4.65 0.18 0.00 0.00 0.00 -
P/NAPS 3.34 3.67 2.87 1.61 1.54 1.58 0.83 152.35%

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