[MMSV] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -84.02%
YoY- 115.34%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 31,291 26,776 19,084 7,652 39,691 32,571 16,467 53.23%
PBT 8,180 7,465 5,283 1,693 10,510 8,764 4,050 59.57%
Tax -98 -72 -56 -22 -54 -32 -19 197.63%
NP 8,082 7,393 5,227 1,671 10,456 8,732 4,031 58.80%
-
NP to SH 8,082 7,393 5,227 1,671 10,456 8,732 4,031 58.80%
-
Tax Rate 1.20% 0.96% 1.06% 1.30% 0.51% 0.37% 0.47% -
Total Cost 23,209 19,383 13,857 5,981 29,235 23,839 12,436 51.41%
-
Net Worth 35,775 35,825 34,302 32,446 30,992 29,323 24,479 28.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,252 - 1,633 - 1,631 - 1,631 58.21%
Div Payout % 40.24% - 31.25% - 15.60% - 40.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,775 35,825 34,302 32,446 30,992 29,323 24,479 28.69%
NOSH 162,615 162,841 163,343 162,233 163,120 162,910 163,198 -0.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.83% 27.61% 27.39% 21.84% 26.34% 26.81% 24.48% -
ROE 22.59% 20.64% 15.24% 5.15% 33.74% 29.78% 16.47% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.24 16.44 11.68 4.72 24.33 19.99 10.09 53.59%
EPS 4.97 4.54 3.20 1.03 6.41 5.36 2.47 59.17%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 1.00 58.53%
NAPS 0.22 0.22 0.21 0.20 0.19 0.18 0.15 28.99%
Adjusted Per Share Value based on latest NOSH - 162,233
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.08 12.91 9.20 3.69 19.13 15.70 7.94 53.18%
EPS 3.90 3.56 2.52 0.81 5.04 4.21 1.94 59.08%
DPS 1.57 0.00 0.79 0.00 0.79 0.00 0.79 57.87%
NAPS 0.1725 0.1727 0.1654 0.1564 0.1494 0.1414 0.118 28.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.595 0.67 0.74 0.67 0.525 0.555 0.275 -
P/RPS 3.09 4.07 6.33 14.20 2.16 2.78 2.73 8.58%
P/EPS 11.97 14.76 23.13 65.05 8.19 10.35 11.13 4.95%
EY 8.35 6.78 4.32 1.54 12.21 9.66 8.98 -4.72%
DY 3.36 0.00 1.35 0.00 1.90 0.00 3.64 -5.18%
P/NAPS 2.70 3.05 3.52 3.35 2.76 3.08 1.83 29.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 21/08/15 28/05/15 26/02/15 25/11/14 28/08/14 -
Price 0.48 0.75 0.635 0.79 0.635 0.66 0.43 -
P/RPS 2.49 4.56 5.44 16.75 2.61 3.30 4.26 -30.02%
P/EPS 9.66 16.52 19.84 76.70 9.91 12.31 17.41 -32.40%
EY 10.35 6.05 5.04 1.30 10.09 8.12 5.74 47.98%
DY 4.17 0.00 1.57 0.00 1.57 0.00 2.33 47.25%
P/NAPS 2.18 3.41 3.02 3.95 3.34 3.67 2.87 -16.70%

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