[MMSV] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2122.12%
YoY- 261.43%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 35,584 31,291 39,692 26,674 16,258 18,723 25,739 5.54%
PBT 9,606 8,195 10,511 5,030 -3,123 -8,550 416 68.66%
Tax -86 -97 -55 -8 12 -445 -8 48.50%
NP 9,520 8,098 10,456 5,022 -3,111 -8,995 408 68.96%
-
NP to SH 9,520 8,098 10,456 5,022 -3,111 -8,995 408 68.96%
-
Tax Rate 0.90% 1.18% 0.52% 0.16% - - 1.92% -
Total Cost 26,064 23,193 29,236 21,652 19,369 27,718 25,331 0.47%
-
Net Worth 40,322 36,090 30,901 22,851 17,941 20,962 18,685 13.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,226 3,271 3,270 - - - - -
Div Payout % 33.89% 40.40% 31.27% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 40,322 36,090 30,901 22,851 17,941 20,962 18,685 13.66%
NOSH 163,000 164,047 162,641 163,225 163,103 161,250 155,714 0.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 26.75% 25.88% 26.34% 18.83% -19.14% -48.04% 1.59% -
ROE 23.61% 22.44% 33.84% 21.98% -17.34% -42.91% 2.18% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.06 19.07 24.40 16.34 9.97 11.61 16.53 4.92%
EPS 5.90 4.94 6.43 3.08 -1.91 -5.58 0.26 68.17%
DPS 2.00 2.00 2.01 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.22 0.19 0.14 0.11 0.13 0.12 12.99%
Adjusted Per Share Value based on latest NOSH - 163,225
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.15 15.08 19.13 12.86 7.84 9.03 12.41 5.53%
EPS 4.59 3.90 5.04 2.42 -1.50 -4.34 0.20 68.49%
DPS 1.56 1.58 1.58 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.174 0.149 0.1102 0.0865 0.1011 0.0901 13.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.535 0.595 0.525 0.205 0.09 0.12 0.10 -
P/RPS 2.42 3.12 2.15 1.25 0.90 1.03 0.60 26.13%
P/EPS 9.06 12.05 8.17 6.66 -4.72 -2.15 38.17 -21.29%
EY 11.03 8.30 12.25 15.01 -21.19 -46.49 2.62 27.04%
DY 3.74 3.36 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.70 2.76 1.46 0.82 0.92 0.83 17.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 26/02/15 24/02/14 27/02/13 27/02/12 23/02/11 -
Price 0.605 0.48 0.635 0.215 0.11 0.11 0.11 -
P/RPS 2.74 2.52 2.60 1.32 1.10 0.95 0.67 26.43%
P/EPS 10.25 9.72 9.88 6.99 -5.77 -1.97 41.98 -20.92%
EY 9.76 10.28 10.12 14.31 -17.34 -50.71 2.38 26.48%
DY 3.31 4.17 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.18 3.34 1.54 1.00 0.85 0.92 17.47%

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