[MMSV] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -0.03%

YoY- -54.7%

Quarter Report

MMSV(647125-P)_30.6.19Q2.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	56,334	30,198	27,449	45,006	59,446	55,955	36,119	7.68%
YoY %	86.55%	10.01%	-39.01%	-24.29%	6.24%	54.92%	-	-
Horiz. %	155.97%	83.61%	76.00%	124.60%	164.58%	154.92%	100.00%	-
PBT	13,249	4,930	4,388	7,656	15,120	17,226	8,423	7.83%
YoY %	168.74%	12.35%	-42.69%	-49.37%	-12.23%	104.51%	-	-
Horiz. %	157.30%	58.53%	52.10%	90.89%	179.51%	204.51%	100.00%	-
Tax	-1,405	-95	-366	-990	-405	-91	-80	61.18%
YoY %	-1,378.95%	74.04%	63.03%	-144.44%	-345.05%	-13.75%	-	-
Horiz. %	1,756.25%	118.75%	457.50%	1,237.50%	506.25%	113.75%	100.00%	-
NP	11,844	4,835	4,022	6,666	14,715	17,135	8,343	6.01%
YoY %	144.96%	20.21%	-39.66%	-54.70%	-14.12%	105.38%	-	-
Horiz. %	141.96%	57.95%	48.21%	79.90%	176.38%	205.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,844	4,835	4,022	6,666	14,715	17,135	8,343	6.01%
YoY %	144.96%	20.21%	-39.66%	-54.70%	-14.12%	105.38%	-	-
Horiz. %	141.96%	57.95%	48.21%	79.90%	176.38%	205.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.60%	1.93%	8.34%	12.93%	2.68%	0.53%	0.95%	-
YoY %	449.22%	-76.86%	-35.50%	382.46%	405.66%	-44.21%	-	-
Horiz. %	1,115.79%	203.16%	877.89%	1,361.05%	282.11%	55.79%	100.00%	-
Total Cost	44,490	25,363	23,427	38,340	44,731	38,820	27,776	8.16%
YoY %	75.41%	8.26%	-38.90%	-14.29%	15.23%	39.76%	-	-
Horiz. %	160.17%	91.31%	84.34%	138.03%	161.04%	139.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,635	63,379	61,715	59,620	56,108	51,554	38,725	10.79%
YoY %	13.03%	2.70%	3.51%	6.26%	8.83%	33.13%	-	-
Horiz. %	184.98%	163.66%	159.37%	153.96%	144.89%	133.13%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	3,972	1,980	3,976	3,995	5,630	4,029	3,254	3.37%
YoY %	100.61%	-50.20%	-0.48%	-29.04%	39.74%	23.82%	-	-
Horiz. %	122.07%	60.85%	122.19%	122.77%	173.02%	123.82%	100.00%	-
Div Payout %	33.54%	40.96%	98.87%	59.94%	38.26%	23.52%	39.00%	-
YoY %	-18.12%	-58.57%	64.95%	56.66%	62.67%	-39.69%	-	-
Horiz. %	86.00%	105.03%	253.51%	153.69%	98.10%	60.31%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	71,635	63,379	61,715	59,620	56,108	51,554	38,725	10.79%
YoY %	13.03%	2.70%	3.51%	6.26%	8.83%	33.13%	-	-
Horiz. %	184.98%	163.66%	159.37%	153.96%	144.89%	133.13%	100.00%	-
NOSH	206,701	205,477	204,161	203,814	163,000	163,000	161,355	4.21%
YoY %	0.60%	0.64%	0.17%	25.04%	0.00%	1.02%	-	-
Horiz. %	128.10%	127.34%	126.53%	126.31%	101.02%	101.02%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	21.02%	16.01%	14.65%	14.81%	24.75%	30.62%	23.10%	-
YoY %	31.29%	9.28%	-1.08%	-40.16%	-19.17%	32.55%	-	-
Horiz. %	91.00%	69.31%	63.42%	64.11%	107.14%	132.55%	100.00%	-
ROE	16.53%	7.63%	6.52%	11.18%	26.23%	33.24%	21.54%	-
YoY %	116.64%	17.02%	-41.68%	-57.38%	-21.09%	54.32%	-	-
Horiz. %	76.74%	35.42%	30.27%	51.90%	121.77%	154.32%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	28.31	15.25	13.79	22.65	37.08	34.73	22.38	3.99%
YoY %	85.64%	10.59%	-39.12%	-38.92%	6.77%	55.18%	-	-
Horiz. %	126.50%	68.14%	61.62%	101.21%	165.68%	155.18%	100.00%	-
EPS	5.95	2.44	2.02	3.35	9.18	10.64	5.17	2.36%
YoY %	143.85%	20.79%	-39.70%	-63.51%	-13.72%	105.80%	-	-
Horiz. %	115.09%	47.20%	39.07%	64.80%	177.56%	205.80%	100.00%	-
DPS	2.00	1.00	2.00	2.01	3.50	2.50	2.00	0.00%
YoY %	100.00%	-50.00%	-0.50%	-42.57%	40.00%	25.00%	-	-
Horiz. %	100.00%	50.00%	100.00%	100.50%	175.00%	125.00%	100.00%	-
NAPS	0.36	0.32	0.31	0.30	0.35	0.32	0.24	6.98%
YoY %	12.50%	3.23%	3.33%	-14.29%	9.38%	33.33%	-	-
Horiz. %	150.00%	133.33%	129.17%	125.00%	145.83%	133.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 203,814
RPS	27.16	14.56	13.23	21.70	28.66	26.97	17.41	7.68%
YoY %	86.54%	10.05%	-39.03%	-24.28%	6.27%	54.91%	-	-
Horiz. %	156.00%	83.63%	75.99%	124.64%	164.62%	154.91%	100.00%	-
EPS	5.71	2.33	1.94	3.21	7.09	8.26	4.02	6.02%
YoY %	145.06%	20.10%	-39.56%	-54.72%	-14.16%	105.47%	-	-
Horiz. %	142.04%	57.96%	48.26%	79.85%	176.37%	205.47%	100.00%	-
DPS	1.92	0.95	1.92	1.93	2.71	1.94	1.57	3.40%
YoY %	102.11%	-50.52%	-0.52%	-28.78%	39.69%	23.57%	-	-
Horiz. %	122.29%	60.51%	122.29%	122.93%	172.61%	123.57%	100.00%	-
NAPS	0.3453	0.3055	0.2975	0.2874	0.2705	0.2485	0.1867	10.78%
YoY %	13.03%	2.69%	3.51%	6.25%	8.85%	33.10%	-	-
Horiz. %	184.95%	163.63%	159.35%	153.94%	144.88%	133.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.635	0.865	0.585	0.695	1.30	1.56	0.50	-
P/RPS	2.24	5.67	4.24	3.07	3.51	4.49	2.23	0.07%
YoY %	-60.49%	33.73%	38.11%	-12.54%	-21.83%	101.35%	-	-
Horiz. %	100.45%	254.26%	190.13%	137.67%	157.40%	201.35%	100.00%	-
P/EPS	10.67	35.43	28.96	20.72	14.16	14.67	9.67	1.65%
YoY %	-69.88%	22.34%	39.77%	46.33%	-3.48%	51.71%	-	-
Horiz. %	110.34%	366.39%	299.48%	214.27%	146.43%	151.71%	100.00%	-
EY	9.37	2.82	3.45	4.83	7.06	6.82	10.34	-1.62%
YoY %	232.27%	-18.26%	-28.57%	-31.59%	3.52%	-34.04%	-	-
Horiz. %	90.62%	27.27%	33.37%	46.71%	68.28%	65.96%	100.00%	-
DY	3.15	1.16	3.42	2.89	2.69	1.60	4.00	-3.90%
YoY %	171.55%	-66.08%	18.34%	7.43%	68.12%	-60.00%	-	-
Horiz. %	78.75%	29.00%	85.50%	72.25%	67.25%	40.00%	100.00%	-
P/NAPS	1.76	2.70	1.89	2.32	3.71	4.88	2.08	-2.74%
YoY %	-34.81%	42.86%	-18.53%	-37.47%	-23.98%	134.62%	-	-
Horiz. %	84.62%	129.81%	90.87%	111.54%	178.37%	234.62%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	25/08/21	25/08/20	28/08/19	28/08/18	28/08/17	16/08/16	-
Price	0.74	0.925	0.715	0.66	1.58	1.93	0.695	-
P/RPS	2.61	6.07	5.19	2.91	4.26	5.56	3.10	-2.82%
YoY %	-57.00%	16.96%	78.35%	-31.69%	-23.38%	79.35%	-	-
Horiz. %	84.19%	195.81%	167.42%	93.87%	137.42%	179.35%	100.00%	-
P/EPS	12.43	37.89	35.39	19.68	17.21	18.15	13.44	-1.29%
YoY %	-67.19%	7.06%	79.83%	14.35%	-5.18%	35.04%	-	-
Horiz. %	92.49%	281.92%	263.32%	146.43%	128.05%	135.04%	100.00%	-
EY	8.04	2.64	2.83	5.08	5.81	5.51	7.44	1.30%
YoY %	204.55%	-6.71%	-44.29%	-12.56%	5.44%	-25.94%	-	-
Horiz. %	108.06%	35.48%	38.04%	68.28%	78.09%	74.06%	100.00%	-
DY	2.70	1.08	2.80	3.05	2.22	1.30	2.88	-1.06%
YoY %	150.00%	-61.43%	-8.20%	37.39%	70.77%	-54.86%	-	-
Horiz. %	93.75%	37.50%	97.22%	105.90%	77.08%	45.14%	100.00%	-
P/NAPS	2.06	2.89	2.31	2.20	4.51	6.03	2.90	-5.53%
YoY %	-28.72%	25.11%	5.00%	-51.22%	-25.21%	107.93%	-	-
Horiz. %	71.03%	99.66%	79.66%	75.86%	155.52%	207.93%	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