[MMSV] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 14.94%
YoY- 121.17%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 22,698 43,008 47,843 75,569 35,584 31,291 39,691 -8.88%
PBT 1,710 8,231 9,955 21,210 9,606 8,180 10,510 -26.09%
Tax 130 -652 -981 -155 -86 -98 -54 -
NP 1,840 7,579 8,974 21,055 9,520 8,082 10,456 -25.12%
-
NP to SH 1,840 7,579 8,974 21,055 9,520 8,082 10,456 -25.12%
-
Tax Rate -7.60% 7.92% 9.85% 0.73% 0.90% 1.20% 0.51% -
Total Cost 20,858 35,429 38,869 54,514 26,064 23,209 29,235 -5.46%
-
Net Worth 59,365 61,553 56,231 57,992 40,322 35,775 30,992 11.43%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,978 3,971 4,016 6,443 3,225 3,252 1,631 3.26%
Div Payout % 107.55% 52.40% 44.76% 30.60% 33.88% 40.24% 15.60% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 59,365 61,553 56,231 57,992 40,322 35,775 30,992 11.43%
NOSH 204,308 203,814 203,750 163,000 163,000 162,615 163,120 3.82%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.11% 17.62% 18.76% 27.86% 26.75% 25.83% 26.34% -
ROE 3.10% 12.31% 15.96% 36.31% 23.61% 22.59% 33.74% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.47 21.66 23.82 46.91 22.06 19.24 24.33 -11.76%
EPS 0.93 3.82 4.47 13.07 5.90 4.97 6.41 -27.48%
DPS 1.00 2.00 2.00 4.00 2.00 2.00 1.00 0.00%
NAPS 0.30 0.31 0.28 0.36 0.25 0.22 0.19 7.90%
Adjusted Per Share Value based on latest NOSH - 163,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.94 20.73 23.06 36.43 17.15 15.08 19.13 -8.88%
EPS 0.89 3.65 4.33 10.15 4.59 3.90 5.04 -25.07%
DPS 0.95 1.91 1.94 3.11 1.56 1.57 0.79 3.11%
NAPS 0.2862 0.2967 0.2711 0.2796 0.1944 0.1725 0.1494 11.43%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.78 0.715 0.69 1.74 0.535 0.595 0.525 -
P/RPS 6.80 3.30 2.90 3.71 2.42 3.09 2.16 21.04%
P/EPS 83.89 18.73 15.44 13.31 9.06 11.97 8.19 47.31%
EY 1.19 5.34 6.48 7.51 11.03 8.35 12.21 -32.13%
DY 1.28 2.80 2.90 2.30 3.74 3.36 1.90 -6.36%
P/NAPS 2.60 2.31 2.46 4.83 2.14 2.70 2.76 -0.98%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 25/02/19 27/02/18 24/02/17 24/02/16 26/02/15 -
Price 1.06 0.76 0.88 1.70 0.605 0.48 0.635 -
P/RPS 9.24 3.51 3.69 3.62 2.74 2.49 2.61 23.43%
P/EPS 114.00 19.91 19.69 13.01 10.25 9.66 9.91 50.19%
EY 0.88 5.02 5.08 7.69 9.76 10.35 10.09 -33.38%
DY 0.94 2.63 2.27 2.35 3.31 4.17 1.57 -8.18%
P/NAPS 3.53 2.45 3.14 4.72 2.42 2.18 3.34 0.92%

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