[MMSV] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 56.4%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 56,320 88,566 47,824 38,168 32,934 23,670 19,302 19.52%
PBT 14,108 26,292 11,054 10,566 8,100 4,214 1,674 42.63%
Tax -582 -86 -78 -112 -38 12 0 -
NP 13,526 26,206 10,976 10,454 8,062 4,226 1,674 41.63%
-
NP to SH 13,526 26,206 10,976 10,454 8,062 4,226 1,674 41.63%
-
Tax Rate 4.13% 0.33% 0.71% 1.06% 0.47% -0.28% 0.00% -
Total Cost 42,794 62,360 36,848 27,714 24,872 19,444 17,628 15.92%
-
Net Worth 56,108 51,554 38,738 34,302 24,479 19,504 22,976 16.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,206 4,833 3,228 3,266 3,263 - - -
Div Payout % 23.70% 18.44% 29.41% 31.25% 40.49% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 56,108 51,554 38,738 34,302 24,479 19,504 22,976 16.03%
NOSH 163,000 163,000 161,411 163,343 163,198 162,538 164,117 -0.11%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 24.02% 29.59% 22.95% 27.39% 24.48% 17.85% 8.67% -
ROE 24.11% 50.83% 28.33% 30.48% 32.93% 21.67% 7.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.13 54.97 29.63 23.37 20.18 14.56 11.76 19.99%
EPS 8.44 16.26 6.80 6.40 4.94 2.60 1.02 42.19%
DPS 2.00 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.35 0.32 0.24 0.21 0.15 0.12 0.14 16.49%
Adjusted Per Share Value based on latest NOSH - 163,105
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.15 42.69 23.05 18.40 15.88 11.41 9.30 19.53%
EPS 6.52 12.63 5.29 5.04 3.89 2.04 0.81 41.54%
DPS 1.55 2.33 1.56 1.57 1.57 0.00 0.00 -
NAPS 0.2705 0.2485 0.1867 0.1654 0.118 0.094 0.1108 16.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.30 1.56 0.50 0.74 0.275 0.105 0.11 -
P/RPS 3.70 2.84 1.69 3.17 1.36 0.72 0.94 25.64%
P/EPS 15.41 9.59 7.35 11.56 5.57 4.04 10.78 6.13%
EY 6.49 10.43 13.60 8.65 17.96 24.76 9.27 -5.76%
DY 1.54 1.92 4.00 2.70 7.27 0.00 0.00 -
P/NAPS 3.71 4.88 2.08 3.52 1.83 0.88 0.79 29.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 16/08/16 21/08/15 28/08/14 22/08/13 24/08/12 -
Price 1.58 1.93 0.695 0.635 0.43 0.10 0.10 -
P/RPS 4.50 3.51 2.35 2.72 2.13 0.69 0.85 32.00%
P/EPS 18.73 11.87 10.22 9.92 8.70 3.85 9.80 11.39%
EY 5.34 8.43 9.78 10.08 11.49 26.00 10.20 -10.22%
DY 1.27 1.55 2.88 3.15 4.65 0.00 0.00 -
P/NAPS 4.51 6.03 2.90 3.02 2.87 0.83 0.71 36.06%

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