[MMSV] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.49%
YoY- 500.15%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,956 35,701 43,428 27,126 18,098 19,318 24,229 9.13%
PBT 9,414 9,953 11,685 5,348 880 33 696 54.29%
Tax -100 -96 -42 -2 10 9 -6 59.75%
NP 9,314 9,857 11,642 5,345 890 42 689 54.28%
-
NP to SH 9,314 9,857 11,642 5,345 890 42 689 54.28%
-
Tax Rate 1.06% 0.96% 0.36% 0.04% -1.14% -27.27% 0.86% -
Total Cost 31,641 25,844 31,785 21,781 17,208 19,276 23,540 5.04%
-
Net Worth 38,721 35,825 29,323 21,185 21,180 21,999 19,387 12.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,151 - - - - - - -
Div Payout % 23.09% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 38,721 35,825 29,323 21,185 21,180 21,999 19,387 12.20%
NOSH 161,339 162,841 162,910 162,967 162,926 183,332 161,562 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.74% 27.61% 26.81% 19.71% 4.92% 0.22% 2.85% -
ROE 24.06% 27.52% 39.70% 25.23% 4.21% 0.19% 3.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.38 21.92 26.66 16.65 11.11 10.54 15.00 9.15%
EPS 5.77 6.05 7.15 3.28 0.55 0.03 0.43 54.09%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.18 0.13 0.13 0.12 0.12 12.23%
Adjusted Per Share Value based on latest NOSH - 163,534
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.74 17.21 20.93 13.08 8.72 9.31 11.68 9.13%
EPS 4.49 4.75 5.61 2.58 0.43 0.02 0.33 54.44%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.1727 0.1414 0.1021 0.1021 0.1061 0.0935 12.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.67 0.67 0.555 0.145 0.10 0.14 0.45 -
P/RPS 2.64 3.06 2.08 0.87 0.90 1.33 3.00 -2.10%
P/EPS 11.61 11.07 7.77 4.42 18.29 601.57 105.47 -30.74%
EY 8.62 9.03 12.88 22.62 5.47 0.17 0.95 44.37%
DY 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.05 3.08 1.12 0.77 1.17 3.75 -4.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 25/11/14 27/11/13 27/11/12 18/11/11 25/11/10 -
Price 0.63 0.75 0.66 0.205 0.09 0.22 0.23 -
P/RPS 2.48 3.42 2.48 1.23 0.81 2.09 1.53 8.37%
P/EPS 10.91 12.39 9.24 6.25 16.46 945.32 53.91 -23.35%
EY 9.16 8.07 10.83 16.00 6.07 0.11 1.86 30.40%
DY 2.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.41 3.67 1.58 0.69 1.83 1.92 5.37%

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