[MMSV] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.19%
YoY- 108.25%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 75,569 35,584 31,291 39,691 26,675 16,257 18,723 26.15%
PBT 21,210 9,606 8,180 10,510 5,031 -3,122 16 231.07%
Tax -155 -86 -98 -54 -10 6 7 -
NP 21,055 9,520 8,082 10,456 5,021 -3,116 23 211.28%
-
NP to SH 21,055 9,520 8,082 10,456 5,021 -3,116 23 211.28%
-
Tax Rate 0.73% 0.90% 1.20% 0.51% 0.20% - -43.75% -
Total Cost 54,514 26,064 23,209 29,235 21,654 19,373 18,700 19.50%
-
Net Worth 57,992 40,322 35,775 30,992 22,822 17,945 23,399 16.31%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,443 3,225 3,252 1,631 - - - -
Div Payout % 30.60% 33.88% 40.24% 15.60% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 57,992 40,322 35,775 30,992 22,822 17,945 23,399 16.31%
NOSH 163,000 163,000 162,615 163,120 163,019 163,141 180,000 -1.63%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 27.86% 26.75% 25.83% 26.34% 18.82% -19.17% 0.12% -
ROE 36.31% 23.61% 22.59% 33.74% 22.00% -17.36% 0.10% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 46.91 22.06 19.24 24.33 16.36 9.96 10.40 28.51%
EPS 13.07 5.90 4.97 6.41 3.08 -1.91 0.01 230.29%
DPS 4.00 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.36 0.25 0.22 0.19 0.14 0.11 0.13 18.48%
Adjusted Per Share Value based on latest NOSH - 162,641
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.43 17.15 15.08 19.13 12.86 7.84 9.03 26.14%
EPS 10.15 4.59 3.90 5.04 2.42 -1.50 0.01 216.67%
DPS 3.11 1.56 1.57 0.79 0.00 0.00 0.00 -
NAPS 0.2796 0.1944 0.1725 0.1494 0.11 0.0865 0.1128 16.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.74 0.535 0.595 0.525 0.205 0.09 0.12 -
P/RPS 3.71 2.42 3.09 2.16 1.25 0.90 1.15 21.53%
P/EPS 13.31 9.06 11.97 8.19 6.66 -4.71 939.13 -50.77%
EY 7.51 11.03 8.35 12.21 15.02 -21.22 0.11 102.03%
DY 2.30 3.74 3.36 1.90 0.00 0.00 0.00 -
P/NAPS 4.83 2.14 2.70 2.76 1.46 0.82 0.92 31.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 24/02/16 26/02/15 24/02/14 27/02/13 27/02/12 -
Price 1.70 0.605 0.48 0.635 0.215 0.11 0.11 -
P/RPS 3.62 2.74 2.49 2.61 1.31 1.10 1.06 22.69%
P/EPS 13.01 10.25 9.66 9.91 6.98 -5.76 860.87 -50.24%
EY 7.69 9.76 10.35 10.09 14.33 -17.36 0.12 99.91%
DY 2.35 3.31 4.17 1.57 0.00 0.00 0.00 -
P/NAPS 4.72 2.42 2.18 3.34 1.54 1.00 0.85 33.03%

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