[MMSV] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- -23.6%

YoY- 27.91%

Quarter Report

MMSV(647125-P)_30.9.2022_Q3.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	14,128	61,649	40,004	20,177	42,049	50,738	84,966	-25.83%
YoY %	-77.08%	54.11%	98.27%	-52.02%	-17.13%	-40.28%	-	-
Horiz. %	16.63%	72.56%	47.08%	23.75%	49.49%	59.72%	100.00%	-
PBT	-3,412	12,280	10,122	1,406	7,742	11,953	24,564	-
YoY %	-127.79%	21.32%	619.91%	-81.84%	-35.23%	-51.34%	-	-
Horiz. %	-13.89%	49.99%	41.21%	5.72%	31.52%	48.66%	100.00%	-
Tax	754	-840	-1,178	-44	-1,133	-776	-138	-
YoY %	189.76%	28.69%	-2,577.27%	96.12%	-46.01%	-462.32%	-	-
Horiz. %	-546.38%	608.70%	853.62%	31.88%	821.01%	562.32%	100.00%	-
NP	-2,657	11,440	8,944	1,362	6,609	11,177	24,425	-
YoY %	-123.23%	27.91%	556.68%	-79.39%	-40.87%	-54.24%	-	-
Horiz. %	-10.88%	46.84%	36.62%	5.58%	27.06%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,657	11,440	8,944	1,362	6,609	11,177	24,425	-
YoY %	-123.23%	27.91%	556.68%	-79.39%	-40.87%	-54.24%	-	-
Horiz. %	-10.88%	46.84%	36.62%	5.58%	27.06%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	6.84%	11.64%	3.13%	14.63%	6.49%	0.56%	-
YoY %	-	-41.24%	271.88%	-78.61%	125.42%	1,058.93%	-	-
Horiz. %	-	1,221.43%	2,078.57%	558.93%	2,612.50%	1,158.93%	100.00%	-
Total Cost	16,785	50,209	31,060	18,814	35,440	39,561	60,541	-19.24%
YoY %	-66.57%	61.65%	65.09%	-46.91%	-10.42%	-34.65%	-	-
Horiz. %	27.73%	82.93%	51.30%	31.08%	58.54%	65.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,679	71,635	65,385	59,379	59,604	57,901	57,999	2.09%
YoY %	-8.31%	9.56%	10.11%	-0.38%	2.94%	-0.17%	-	-
Horiz. %	113.24%	123.51%	112.73%	102.38%	102.77%	99.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	2,653	2,653	2,641	2,639	2,649	2,144	3,222	-3.18%
YoY %	0.00%	0.45%	0.08%	-0.38%	23.55%	-33.46%	-	-
Horiz. %	82.34%	82.34%	81.97%	81.91%	82.22%	66.54%	100.00%	-
Div Payout %	0.00%	23.19%	29.54%	193.67%	40.08%	19.19%	13.19%	-
YoY %	0.00%	-21.50%	-84.75%	383.21%	108.86%	45.49%	-	-
Horiz. %	0.00%	175.82%	223.96%	1,468.31%	303.87%	145.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	65,679	71,635	65,385	59,379	59,604	57,901	57,999	2.09%
YoY %	-8.31%	9.56%	10.11%	-0.38%	2.94%	-0.17%	-	-
Horiz. %	113.24%	123.51%	112.73%	102.38%	102.77%	99.83%	100.00%	-
NOSH	207,303	206,726	205,579	204,308	203,814	163,000	163,000	4.08%
YoY %	0.28%	0.56%	0.62%	0.24%	25.04%	0.00%	-	-
Horiz. %	127.18%	126.83%	126.12%	125.34%	125.04%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	-18.81%	18.56%	22.36%	6.75%	15.72%	22.03%	28.75%	-
YoY %	-201.35%	-16.99%	231.26%	-57.06%	-28.64%	-23.37%	-	-
Horiz. %	-65.43%	64.56%	77.77%	23.48%	54.68%	76.63%	100.00%	-
ROE	-4.05%	15.97%	13.68%	2.29%	11.09%	19.30%	42.11%	-
YoY %	-125.36%	16.74%	497.38%	-79.35%	-42.54%	-54.17%	-	-
Horiz. %	-9.62%	37.92%	32.49%	5.44%	26.34%	45.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	7.10	30.98	20.19	10.19	21.16	31.55	52.74	-28.39%
YoY %	-77.08%	53.44%	98.14%	-51.84%	-32.93%	-40.18%	-	-
Horiz. %	13.46%	58.74%	38.28%	19.32%	40.12%	59.82%	100.00%	-
EPS	-1.33	5.75	4.52	0.69	3.32	6.95	15.16	-
YoY %	-123.13%	27.21%	555.07%	-79.22%	-52.23%	-54.16%	-	-
Horiz. %	-8.77%	37.93%	29.82%	4.55%	21.90%	45.84%	100.00%	-
DPS	1.33	1.33	1.33	1.33	1.33	1.33	2.00	-6.57%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-33.50%	-	-
Horiz. %	66.50%	66.50%	66.50%	66.50%	66.50%	66.50%	100.00%	-
NAPS	0.33	0.36	0.33	0.30	0.30	0.36	0.36	-1.43%
YoY %	-8.33%	9.09%	10.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	91.67%	100.00%	91.67%	83.33%	83.33%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 206,726
RPS	6.81	29.72	19.28	9.73	20.27	24.46	40.96	-25.83%
YoY %	-77.09%	54.15%	98.15%	-52.00%	-17.13%	-40.28%	-	-
Horiz. %	16.63%	72.56%	47.07%	23.75%	49.49%	59.72%	100.00%	-
EPS	-1.28	5.51	4.31	0.66	3.19	5.39	11.77	-
YoY %	-123.23%	27.84%	553.03%	-79.31%	-40.82%	-54.21%	-	-
Horiz. %	-10.88%	46.81%	36.62%	5.61%	27.10%	45.79%	100.00%	-
DPS	1.28	1.28	1.27	1.27	1.28	1.03	1.55	-3.13%
YoY %	0.00%	0.79%	0.00%	-0.78%	24.27%	-33.55%	-	-
Horiz. %	82.58%	82.58%	81.94%	81.94%	82.58%	66.45%	100.00%	-
NAPS	0.3166	0.3453	0.3152	0.2862	0.2873	0.2791	0.2796	2.09%
YoY %	-8.31%	9.55%	10.13%	-0.38%	2.94%	-0.18%	-	-
Horiz. %	113.23%	123.50%	112.73%	102.36%	102.75%	99.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.53	0.695	1.09	0.635	0.64	1.47	1.79	-
P/RPS	7.47	2.24	5.40	6.23	3.02	4.66	3.39	14.06%
YoY %	233.48%	-58.52%	-13.32%	106.29%	-35.19%	37.46%	-	-
Horiz. %	220.35%	66.08%	159.29%	183.78%	89.09%	137.46%	100.00%	-
P/EPS	-39.70	12.09	24.15	92.24	19.24	21.15	11.81	-
YoY %	-428.37%	-49.94%	-73.82%	379.42%	-9.03%	79.09%	-	-
Horiz. %	-336.16%	102.37%	204.49%	781.03%	162.91%	179.09%	100.00%	-
EY	-2.52	8.27	4.14	1.08	5.20	4.73	8.47	-
YoY %	-130.47%	99.76%	283.33%	-79.23%	9.94%	-44.16%	-	-
Horiz. %	-29.75%	97.64%	48.88%	12.75%	61.39%	55.84%	100.00%	-
DY	2.52	1.92	1.22	2.10	2.08	0.91	1.12	14.46%
YoY %	31.25%	57.38%	-41.90%	0.96%	128.57%	-18.75%	-	-
Horiz. %	225.00%	171.43%	108.93%	187.50%	185.71%	81.25%	100.00%	-
P/NAPS	1.61	1.93	3.30	2.12	2.13	4.08	4.97	-17.12%
YoY %	-16.58%	-41.52%	55.66%	-0.47%	-47.79%	-17.91%	-	-
Horiz. %	32.39%	38.83%	66.40%	42.66%	42.86%	82.09%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	17/11/23	17/11/22	23/11/21	25/11/20	02/12/19	27/11/18	27/11/17	-
Price	0.53	0.67	1.07	0.70	0.685	0.99	1.69	-
P/RPS	7.47	2.16	5.30	6.87	3.24	3.14	3.20	15.16%
YoY %	245.83%	-59.25%	-22.85%	112.04%	3.18%	-1.88%	-	-
Horiz. %	233.44%	67.50%	165.62%	214.69%	101.25%	98.12%	100.00%	-
P/EPS	-39.70	11.65	23.70	101.68	20.59	14.25	11.15	-
YoY %	-440.77%	-50.84%	-76.69%	393.83%	44.49%	27.80%	-	-
Horiz. %	-356.05%	104.48%	212.56%	911.93%	184.66%	127.80%	100.00%	-
EY	-2.52	8.58	4.22	0.98	4.86	7.02	8.97	-
YoY %	-129.37%	103.32%	330.61%	-79.84%	-30.77%	-21.74%	-	-
Horiz. %	-28.09%	95.65%	47.05%	10.93%	54.18%	78.26%	100.00%	-
DY	2.52	1.99	1.25	1.90	1.95	1.35	1.18	13.47%
YoY %	26.63%	59.20%	-34.21%	-2.56%	44.44%	14.41%	-	-
Horiz. %	213.56%	168.64%	105.93%	161.02%	165.25%	114.41%	100.00%	-
P/NAPS	1.61	1.86	3.24	2.33	2.28	2.75	4.69	-16.31%
YoY %	-13.44%	-42.59%	39.06%	2.19%	-17.09%	-41.36%	-	-
Horiz. %	34.33%	39.66%	69.08%	49.68%	48.61%	58.64%	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