[MMSV] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 41.44%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,054 63,725 30,717 26,776 32,571 20,345 13,574 18.73%
PBT 8,965 18,423 7,061 7,465 8,764 4,011 660 54.43%
Tax -582 -104 -75 -72 -32 -2 8 -
NP 8,383 18,319 6,986 7,393 8,732 4,009 668 52.41%
-
NP to SH 8,383 18,319 6,986 7,393 8,732 4,009 668 52.41%
-
Tax Rate 6.49% 0.56% 1.06% 0.96% 0.37% 0.05% -1.21% -
Total Cost 29,671 45,406 23,731 19,383 23,839 16,336 12,906 14.87%
-
Net Worth 57,901 57,999 38,721 35,825 29,323 21,185 21,180 18.23%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,608 2,416 1,613 - - - - -
Div Payout % 19.19% 13.19% 23.09% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,901 57,999 38,721 35,825 29,323 21,185 21,180 18.23%
NOSH 163,000 163,000 161,339 162,841 162,910 162,967 162,926 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 22.03% 28.75% 22.74% 27.61% 26.81% 19.71% 4.92% -
ROE 14.48% 31.58% 18.04% 20.64% 29.78% 18.92% 3.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.66 39.55 19.04 16.44 19.99 12.48 8.33 18.99%
EPS 5.21 11.37 4.33 4.54 5.36 2.46 0.41 52.73%
DPS 1.00 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.24 0.22 0.18 0.13 0.13 18.49%
Adjusted Per Share Value based on latest NOSH - 162,857
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.34 30.72 14.81 12.91 15.70 9.81 6.54 18.74%
EPS 4.04 8.83 3.37 3.56 4.21 1.93 0.32 52.56%
DPS 0.78 1.16 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.2791 0.2796 0.1867 0.1727 0.1414 0.1021 0.1021 18.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.47 1.79 0.67 0.67 0.555 0.145 0.10 -
P/RPS 6.21 4.53 3.52 4.07 2.78 1.16 1.20 31.50%
P/EPS 28.20 15.74 15.47 14.76 10.35 5.89 24.39 2.44%
EY 3.55 6.35 6.46 6.78 9.66 16.97 4.10 -2.37%
DY 0.68 0.84 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 4.97 2.79 3.05 3.08 1.12 0.77 32.02%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 28/11/16 24/11/15 25/11/14 27/11/13 27/11/12 -
Price 0.99 1.69 0.63 0.75 0.66 0.205 0.09 -
P/RPS 4.18 4.27 3.31 4.56 3.30 1.64 1.08 25.28%
P/EPS 18.99 14.86 14.55 16.52 12.31 8.33 21.95 -2.38%
EY 5.26 6.73 6.87 6.05 8.12 12.00 4.56 2.40%
DY 1.01 0.89 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 4.69 2.63 3.41 3.67 1.58 0.69 25.90%

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