[MMSV] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

24-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -21.73%

YoY- -6.27%

Quarter Report

MMSV_647125-P__30.9.2015.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	36,119	27,483	31,291	33,897	42,309	42,341	39,692	-6.10%
YoY %	31.42%	-12.17%	-7.69%	-19.88%	-0.08%	6.67%	-	-
Horiz. %	91.00%	69.24%	78.83%	85.40%	106.59%	106.67%	100.00%	-
PBT	8,423	6,299	8,195	9,226	11,759	11,419	10,511	-13.73%
YoY %	33.72%	-23.14%	-11.17%	-21.54%	2.98%	8.64%	-	-
Horiz. %	80.14%	59.93%	77.97%	87.77%	111.87%	108.64%	100.00%	-
Tax	-80	-96	-97	-93	-91	-68	-55	28.40%
YoY %	16.67%	1.03%	-4.30%	-2.20%	-33.82%	-23.64%	-	-
Horiz. %	145.45%	174.55%	176.36%	169.09%	165.45%	123.64%	100.00%	-
NP	8,343	6,203	8,098	9,133	11,668	11,351	10,456	-13.98%
YoY %	34.50%	-23.40%	-11.33%	-21.73%	2.79%	8.56%	-	-
Horiz. %	79.79%	59.32%	77.45%	87.35%	111.59%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,343	6,203	8,098	9,133	11,668	11,351	10,456	-13.98%
YoY %	34.50%	-23.40%	-11.33%	-21.73%	2.79%	8.56%	-	-
Horiz. %	79.79%	59.32%	77.45%	87.35%	111.59%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.95%	1.52%	1.18%	1.01%	0.77%	0.60%	0.52%	-
YoY %	-37.50%	28.81%	16.83%	31.17%	28.33%	15.38%	-	-
Horiz. %	182.69%	292.31%	226.92%	194.23%	148.08%	115.38%	100.00%	-
Total Cost	27,776	21,280	23,193	24,764	30,641	30,990	29,236	-3.36%
YoY %	30.53%	-8.25%	-6.34%	-19.18%	-1.13%	6.00%	-	-
Horiz. %	95.01%	72.79%	79.33%	84.70%	104.81%	106.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,725	33,599	36,090	35,828	34,252	32,446	30,901	16.25%
YoY %	15.26%	-6.90%	0.73%	4.60%	5.57%	5.00%	-	-
Horiz. %	125.32%	108.73%	116.79%	115.94%	110.84%	105.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	3,254	3,271	3,271	3,257	3,257	3,253	3,270	-0.32%
YoY %	-0.52%	0.00%	0.43%	0.00%	0.12%	-0.52%	-	-
Horiz. %	99.51%	100.03%	100.03%	99.60%	99.60%	99.48%	100.00%	-
Div Payout %	39.00%	52.74%	40.40%	35.67%	27.92%	28.67%	31.27%	-
YoY %	-26.05%	30.54%	13.26%	27.76%	-2.62%	-8.31%	-	-
Horiz. %	124.72%	168.66%	129.20%	114.07%	89.29%	91.69%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	38,725	33,599	36,090	35,828	34,252	32,446	30,901	16.25%
YoY %	15.26%	-6.90%	0.73%	4.60%	5.57%	5.00%	-	-
Horiz. %	125.32%	108.73%	116.79%	115.94%	110.84%	105.00%	100.00%	-
NOSH	161,355	159,999	164,047	162,857	163,105	162,233	162,641	-0.52%
YoY %	0.85%	-2.47%	0.73%	-0.15%	0.54%	-0.25%	-	-
Horiz. %	99.21%	98.38%	100.86%	100.13%	100.29%	99.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	23.10%	22.57%	25.88%	26.94%	27.58%	26.81%	26.34%	-
YoY %	2.35%	-12.79%	-3.93%	-2.32%	2.87%	1.78%	-	-
Horiz. %	87.70%	85.69%	98.25%	102.28%	104.71%	101.78%	100.00%	-
ROE	21.54%	18.46%	22.44%	25.49%	34.07%	34.98%	33.84%	-
YoY %	16.68%	-17.74%	-11.97%	-25.18%	-2.60%	3.37%	-	-
Horiz. %	63.65%	54.55%	66.31%	75.33%	100.68%	103.37%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	22.38	17.18	19.07	20.81	25.94	26.10	24.40	-5.60%
YoY %	30.27%	-9.91%	-8.36%	-19.78%	-0.61%	6.97%	-	-
Horiz. %	91.72%	70.41%	78.16%	85.29%	106.31%	106.97%	100.00%	-
EPS	5.17	3.88	4.94	5.61	7.15	7.00	6.43	-13.54%
YoY %	33.25%	-21.46%	-11.94%	-21.54%	2.14%	8.86%	-	-
Horiz. %	80.40%	60.34%	76.83%	87.25%	111.20%	108.86%	100.00%	-
DPS	2.00	2.04	2.00	2.00	2.00	2.00	2.01	-0.33%
YoY %	-1.96%	2.00%	0.00%	0.00%	0.00%	-0.50%	-	-
Horiz. %	99.50%	101.49%	99.50%	99.50%	99.50%	99.50%	100.00%	-
NAPS	0.24	0.21	0.22	0.22	0.21	0.20	0.19	16.86%
YoY %	14.29%	-4.55%	0.00%	4.76%	5.00%	5.26%	-	-
Horiz. %	126.32%	110.53%	115.79%	115.79%	110.53%	105.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 162,857
RPS	17.41	13.25	15.08	16.34	20.40	20.41	19.13	-6.09%
YoY %	31.40%	-12.14%	-7.71%	-19.90%	-0.05%	6.69%	-	-
Horiz. %	91.01%	69.26%	78.83%	85.42%	106.64%	106.69%	100.00%	-
EPS	4.02	2.99	3.90	4.40	5.62	5.47	5.04	-14.00%
YoY %	34.45%	-23.33%	-11.36%	-21.71%	2.74%	8.53%	-	-
Horiz. %	79.76%	59.33%	77.38%	87.30%	111.51%	108.53%	100.00%	-
DPS	1.57	1.58	1.58	1.57	1.57	1.57	1.58	-0.42%
YoY %	-0.63%	0.00%	0.64%	0.00%	0.00%	-0.63%	-	-
Horiz. %	99.37%	100.00%	100.00%	99.37%	99.37%	99.37%	100.00%	-
NAPS	0.1867	0.162	0.174	0.1727	0.1651	0.1564	0.149	16.24%
YoY %	15.25%	-6.90%	0.75%	4.60%	5.56%	4.97%	-	-
Horiz. %	125.30%	108.72%	116.78%	115.91%	110.81%	104.97%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	0.50	0.47	0.595	0.67	0.74	0.67	0.525	-
P/RPS	2.23	2.74	3.12	3.22	2.85	2.57	2.15	2.46%
YoY %	-18.61%	-12.18%	-3.11%	12.98%	10.89%	19.53%	-	-
Horiz. %	103.72%	127.44%	145.12%	149.77%	132.56%	119.53%	100.00%	-
P/EPS	9.67	12.12	12.05	11.95	10.34	9.58	8.17	11.90%
YoY %	-20.21%	0.58%	0.84%	15.57%	7.93%	17.26%	-	-
Horiz. %	118.36%	148.35%	147.49%	146.27%	126.56%	117.26%	100.00%	-
EY	10.34	8.25	8.30	8.37	9.67	10.44	12.25	-10.69%
YoY %	25.33%	-0.60%	-0.84%	-13.44%	-7.38%	-14.78%	-	-
Horiz. %	84.41%	67.35%	67.76%	68.33%	78.94%	85.22%	100.00%	-
DY	4.00	4.35	3.36	2.99	2.70	2.99	3.83	2.94%
YoY %	-8.05%	29.46%	12.37%	10.74%	-9.70%	-21.93%	-	-
Horiz. %	104.44%	113.58%	87.73%	78.07%	70.50%	78.07%	100.00%	-
P/NAPS	2.08	2.24	2.70	3.05	3.52	3.35	2.76	-17.20%
YoY %	-7.14%	-17.04%	-11.48%	-13.35%	5.07%	21.38%	-	-
Horiz. %	75.36%	81.16%	97.83%	110.51%	127.54%	121.38%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	16/08/16	26/05/16	24/02/16	24/11/15	21/08/15	28/05/15	26/02/15	-
Price	0.695	0.495	0.48	0.75	0.635	0.79	0.635	-
P/RPS	3.10	2.88	2.52	3.60	2.45	3.03	2.60	12.45%
YoY %	7.64%	14.29%	-30.00%	46.94%	-19.14%	16.54%	-	-
Horiz. %	119.23%	110.77%	96.92%	138.46%	94.23%	116.54%	100.00%	-
P/EPS	13.44	12.77	9.72	13.37	8.88	11.29	9.88	22.79%
YoY %	5.25%	31.38%	-27.30%	50.56%	-21.35%	14.27%	-	-
Horiz. %	136.03%	129.25%	98.38%	135.32%	89.88%	114.27%	100.00%	-
EY	7.44	7.83	10.28	7.48	11.27	8.86	10.12	-18.55%
YoY %	-4.98%	-23.83%	37.43%	-33.63%	27.20%	-12.45%	-	-
Horiz. %	73.52%	77.37%	101.58%	73.91%	111.36%	87.55%	100.00%	-
DY	2.88	4.13	4.17	2.67	3.15	2.53	3.17	-6.20%
YoY %	-30.27%	-0.96%	56.18%	-15.24%	24.51%	-20.19%	-	-
Horiz. %	90.85%	130.28%	131.55%	84.23%	99.37%	79.81%	100.00%	-
P/NAPS	2.90	2.36	2.18	3.41	3.02	3.95	3.34	-8.99%
YoY %	22.88%	8.26%	-36.07%	12.91%	-23.54%	18.26%	-	-
Horiz. %	86.83%	70.66%	65.27%	102.10%	90.42%	118.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos