[MMSV] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -24.16%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 47,843 50,738 56,320 63,676 75,569 84,966 88,566 -33.59%
PBT 9,955 11,953 14,108 16,040 21,210 24,564 26,292 -47.56%
Tax -981 -776 -582 -72 -155 -138 -86 404.49%
NP 8,974 11,177 13,526 15,968 21,055 24,425 26,206 -50.95%
-
NP to SH 8,974 11,177 13,526 15,968 21,055 24,425 26,206 -50.95%
-
Tax Rate 9.85% 6.49% 4.13% 0.45% 0.73% 0.56% 0.33% -
Total Cost 38,869 39,561 42,794 47,708 54,514 60,541 62,360 -26.96%
-
Net Worth 56,231 57,901 56,108 54,637 57,992 57,999 51,554 5.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,016 2,144 3,206 - 6,443 3,222 4,833 -11.58%
Div Payout % 44.76% 19.19% 23.70% - 30.60% 13.19% 18.44% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 56,231 57,901 56,108 54,637 57,992 57,999 51,554 5.94%
NOSH 203,750 163,000 163,000 163,000 163,000 163,000 163,000 15.99%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.76% 22.03% 24.02% 25.08% 27.86% 28.75% 29.59% -
ROE 15.96% 19.30% 24.11% 29.23% 36.31% 42.11% 50.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.82 31.55 35.13 39.62 46.91 52.74 54.97 -42.64%
EPS 4.47 6.95 8.44 9.92 13.07 15.16 16.26 -57.62%
DPS 2.00 1.33 2.00 0.00 4.00 2.00 3.00 -23.62%
NAPS 0.28 0.36 0.35 0.34 0.36 0.36 0.32 -8.49%
Adjusted Per Share Value based on latest NOSH - 163,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.06 24.46 27.15 30.70 36.43 40.96 42.69 -33.59%
EPS 4.33 5.39 6.52 7.70 10.15 11.77 12.63 -50.92%
DPS 1.94 1.03 1.55 0.00 3.11 1.55 2.33 -11.46%
NAPS 0.2711 0.2791 0.2705 0.2634 0.2796 0.2796 0.2485 5.95%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.69 1.47 1.30 1.33 1.74 1.79 1.56 -
P/RPS 2.90 4.66 3.70 3.36 3.71 3.39 2.84 1.39%
P/EPS 15.44 21.15 15.41 13.38 13.31 11.81 9.59 37.24%
EY 6.48 4.73 6.49 7.47 7.51 8.47 10.43 -27.12%
DY 2.90 0.91 1.54 0.00 2.30 1.12 1.92 31.54%
P/NAPS 2.46 4.08 3.71 3.91 4.83 4.97 4.88 -36.58%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 27/11/18 28/08/18 30/05/18 27/02/18 27/11/17 28/08/17 -
Price 0.88 0.99 1.58 1.35 1.70 1.69 1.93 -
P/RPS 3.69 3.14 4.50 3.41 3.62 3.20 3.51 3.38%
P/EPS 19.69 14.25 18.73 13.59 13.01 11.15 11.87 40.00%
EY 5.08 7.02 5.34 7.36 7.69 8.97 8.43 -28.59%
DY 2.27 1.35 1.27 0.00 2.35 1.18 1.55 28.87%
P/NAPS 3.14 2.75 4.51 3.97 4.72 4.69 6.03 -35.19%

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