[MMSV] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -15.14%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 42,049 50,738 84,966 40,956 35,701 43,428 27,126 7.57%
PBT 7,742 11,953 24,564 9,414 9,953 11,685 5,348 6.35%
Tax -1,133 -776 -138 -100 -96 -42 -2 187.51%
NP 6,609 11,177 24,425 9,314 9,857 11,642 5,345 3.59%
-
NP to SH 6,609 11,177 24,425 9,314 9,857 11,642 5,345 3.59%
-
Tax Rate 14.63% 6.49% 0.56% 1.06% 0.96% 0.36% 0.04% -
Total Cost 35,440 39,561 60,541 31,641 25,844 31,785 21,781 8.44%
-
Net Worth 59,604 57,901 57,999 38,721 35,825 29,323 21,185 18.80%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,649 2,144 3,222 2,151 - - - -
Div Payout % 40.08% 19.19% 13.19% 23.09% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 59,604 57,901 57,999 38,721 35,825 29,323 21,185 18.80%
NOSH 203,814 163,000 163,000 161,339 162,841 162,910 162,967 3.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.72% 22.03% 28.75% 22.74% 27.61% 26.81% 19.71% -
ROE 11.09% 19.30% 42.11% 24.06% 27.52% 39.70% 25.23% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.16 31.55 52.74 25.38 21.92 26.66 16.65 4.07%
EPS 3.32 6.95 15.16 5.77 6.05 7.15 3.28 0.20%
DPS 1.33 1.33 2.00 1.33 0.00 0.00 0.00 -
NAPS 0.30 0.36 0.36 0.24 0.22 0.18 0.13 14.94%
Adjusted Per Share Value based on latest NOSH - 161,075
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.27 24.46 40.96 19.74 17.21 20.93 13.08 7.57%
EPS 3.19 5.39 11.77 4.49 4.75 5.61 2.58 3.59%
DPS 1.28 1.03 1.55 1.04 0.00 0.00 0.00 -
NAPS 0.2873 0.2791 0.2796 0.1867 0.1727 0.1414 0.1021 18.80%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.64 1.47 1.79 0.67 0.67 0.555 0.145 -
P/RPS 3.02 4.66 3.39 2.64 3.06 2.08 0.87 23.03%
P/EPS 19.24 21.15 11.81 11.61 11.07 7.77 4.42 27.76%
EY 5.20 4.73 8.47 8.62 9.03 12.88 22.62 -21.72%
DY 2.08 0.91 1.12 1.99 0.00 0.00 0.00 -
P/NAPS 2.13 4.08 4.97 2.79 3.05 3.08 1.12 11.30%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 02/12/19 27/11/18 27/11/17 28/11/16 24/11/15 25/11/14 27/11/13 -
Price 0.685 0.99 1.69 0.63 0.75 0.66 0.205 -
P/RPS 3.24 3.14 3.20 2.48 3.42 2.48 1.23 17.50%
P/EPS 20.59 14.25 11.15 10.91 12.39 9.24 6.25 21.97%
EY 4.86 7.02 8.97 9.16 8.07 10.83 16.00 -18.00%
DY 1.95 1.35 1.18 2.12 0.00 0.00 0.00 -
P/NAPS 2.28 2.75 4.69 2.63 3.41 3.67 1.58 6.30%

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