[MMSV] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 725.39%
YoY- 152.45%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 47,824 38,168 32,934 23,670 19,302 21,060 22,968 12.98%
PBT 11,054 10,566 8,100 4,214 1,674 586 1,516 39.21%
Tax -78 -112 -38 12 0 0 -10 40.78%
NP 10,976 10,454 8,062 4,226 1,674 586 1,506 39.19%
-
NP to SH 10,976 10,454 8,062 4,226 1,674 586 1,506 39.19%
-
Tax Rate 0.71% 1.06% 0.47% -0.28% 0.00% 0.00% 0.66% -
Total Cost 36,848 27,714 24,872 19,444 17,628 20,474 21,462 9.41%
-
Net Worth 38,738 34,302 24,479 19,504 22,976 0 19,643 11.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,228 3,266 3,263 - - - - -
Div Payout % 29.41% 31.25% 40.49% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 38,738 34,302 24,479 19,504 22,976 0 19,643 11.97%
NOSH 161,411 163,343 163,198 162,538 164,117 164,736 163,695 -0.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.95% 27.39% 24.48% 17.85% 8.67% 2.78% 6.56% -
ROE 28.33% 30.48% 32.93% 21.67% 7.29% 0.00% 7.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.63 23.37 20.18 14.56 11.76 12.78 14.03 13.25%
EPS 6.80 6.40 4.94 2.60 1.02 0.36 0.92 39.52%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.15 0.12 0.14 0.00 0.12 12.23%
Adjusted Per Share Value based on latest NOSH - 162,704
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.05 18.40 15.88 11.41 9.30 10.15 11.07 12.98%
EPS 5.29 5.04 3.89 2.04 0.81 0.28 0.73 39.06%
DPS 1.56 1.57 1.57 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.1654 0.118 0.094 0.1108 0.00 0.0947 11.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.50 0.74 0.275 0.105 0.11 0.225 0.30 -
P/RPS 1.69 3.17 1.36 0.72 0.94 1.76 2.14 -3.85%
P/EPS 7.35 11.56 5.57 4.04 10.78 63.25 32.61 -21.97%
EY 13.60 8.65 17.96 24.76 9.27 1.58 3.07 28.12%
DY 4.00 2.70 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.52 1.83 0.88 0.79 0.00 2.50 -3.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 21/08/15 28/08/14 22/08/13 24/08/12 18/08/11 26/08/10 -
Price 0.695 0.635 0.43 0.10 0.10 0.235 0.45 -
P/RPS 2.35 2.72 2.13 0.69 0.85 1.84 3.21 -5.06%
P/EPS 10.22 9.92 8.70 3.85 9.80 66.06 48.91 -22.94%
EY 9.78 10.08 11.49 26.00 10.20 1.51 2.04 29.82%
DY 2.88 3.15 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.02 2.87 0.83 0.71 0.00 3.75 -4.18%

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