[MMSV] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 19.74%
YoY- 108.25%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 26,776 19,084 7,652 39,691 32,571 16,467 5,003 205.65%
PBT 7,465 5,283 1,693 10,510 8,764 4,050 785 348.24%
Tax -72 -56 -22 -54 -32 -19 -9 299.49%
NP 7,393 5,227 1,671 10,456 8,732 4,031 776 348.79%
-
NP to SH 7,393 5,227 1,671 10,456 8,732 4,031 776 348.79%
-
Tax Rate 0.96% 1.06% 1.30% 0.51% 0.37% 0.47% 1.15% -
Total Cost 19,383 13,857 5,981 29,235 23,839 12,436 4,227 175.75%
-
Net Worth 35,825 34,302 32,446 30,992 29,323 24,479 22,633 35.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 1,633 - 1,631 - 1,631 16 -
Div Payout % - 31.25% - 15.60% - 40.49% 2.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 35,825 34,302 32,446 30,992 29,323 24,479 22,633 35.78%
NOSH 162,841 163,343 162,233 163,120 162,910 163,198 161,666 0.48%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.61% 27.39% 21.84% 26.34% 26.81% 24.48% 15.51% -
ROE 20.64% 15.24% 5.15% 33.74% 29.78% 16.47% 3.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.44 11.68 4.72 24.33 19.99 10.09 3.09 204.45%
EPS 4.54 3.20 1.03 6.41 5.36 2.47 0.48 346.63%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.01 -
NAPS 0.22 0.21 0.20 0.19 0.18 0.15 0.14 35.12%
Adjusted Per Share Value based on latest NOSH - 162,641
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.91 9.20 3.69 19.13 15.70 7.94 2.41 205.84%
EPS 3.56 2.52 0.81 5.04 4.21 1.94 0.37 351.75%
DPS 0.00 0.79 0.00 0.79 0.00 0.79 0.01 -
NAPS 0.1727 0.1654 0.1564 0.1494 0.1414 0.118 0.1091 35.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.67 0.74 0.67 0.525 0.555 0.275 0.265 -
P/RPS 4.07 6.33 14.20 2.16 2.78 2.73 8.56 -39.05%
P/EPS 14.76 23.13 65.05 8.19 10.35 11.13 55.21 -58.46%
EY 6.78 4.32 1.54 12.21 9.66 8.98 1.81 141.00%
DY 0.00 1.35 0.00 1.90 0.00 3.64 0.04 -
P/NAPS 3.05 3.52 3.35 2.76 3.08 1.83 1.89 37.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 28/05/15 26/02/15 25/11/14 28/08/14 20/05/14 -
Price 0.75 0.635 0.79 0.635 0.66 0.43 0.225 -
P/RPS 4.56 5.44 16.75 2.61 3.30 4.26 7.27 -26.70%
P/EPS 16.52 19.84 76.70 9.91 12.31 17.41 46.88 -50.07%
EY 6.05 5.04 1.30 10.09 8.12 5.74 2.13 100.43%
DY 0.00 1.57 0.00 1.57 0.00 2.33 0.04 -
P/NAPS 3.41 3.02 3.95 3.34 3.67 2.87 1.61 64.84%

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