[MMSV] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 29.34%
YoY- 96.68%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 52,867 61,649 71,234 63,860 37,979 40,004 34,526 32.74%
PBT 9,797 12,280 16,028 11,960 9,366 10,122 8,262 11.99%
Tax -750 -840 -1,054 -1,292 -1,118 -1,178 -480 34.54%
NP 9,047 11,440 14,974 10,668 8,248 8,944 7,782 10.53%
-
NP to SH 9,047 11,440 14,974 10,668 8,248 8,944 7,782 10.53%
-
Tax Rate 7.66% 6.84% 6.58% 10.80% 11.94% 11.64% 5.81% -
Total Cost 43,820 50,209 56,260 53,192 29,731 31,060 26,744 38.85%
-
Net Worth 71,648 71,635 71,635 67,630 65,433 65,385 63,379 8.49%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,980 2,653 3,979 - 3,965 2,641 3,961 0.31%
Div Payout % 44.00% 23.19% 26.58% - 48.08% 29.54% 50.90% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 71,648 71,635 71,635 67,630 65,433 65,385 63,379 8.49%
NOSH 207,041 206,726 206,701 206,395 206,077 205,579 205,477 0.50%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.11% 18.56% 21.02% 16.71% 21.72% 22.36% 22.54% -
ROE 12.63% 15.97% 20.90% 15.77% 12.61% 13.68% 12.28% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.56 30.98 35.80 32.10 19.15 20.19 17.43 32.31%
EPS 4.55 5.75 7.52 5.36 4.16 4.52 3.92 10.41%
DPS 2.00 1.33 2.00 0.00 2.00 1.33 2.00 0.00%
NAPS 0.36 0.36 0.36 0.34 0.33 0.33 0.32 8.14%
Adjusted Per Share Value based on latest NOSH - 206,395
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 25.49 29.72 34.34 30.78 18.31 19.28 16.64 32.78%
EPS 4.36 5.51 7.22 5.14 3.98 4.31 3.75 10.53%
DPS 1.92 1.28 1.92 0.00 1.91 1.27 1.91 0.34%
NAPS 0.3454 0.3453 0.3453 0.326 0.3154 0.3152 0.3055 8.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.655 0.695 0.635 0.725 1.08 1.09 0.865 -
P/RPS 2.47 2.24 1.77 2.26 5.64 5.40 4.96 -37.09%
P/EPS 14.41 12.09 8.44 13.52 25.96 24.15 22.02 -24.56%
EY 6.94 8.27 11.85 7.40 3.85 4.14 4.54 32.59%
DY 3.05 1.92 3.15 0.00 1.85 1.22 2.31 20.29%
P/NAPS 1.82 1.93 1.76 2.13 3.27 3.30 2.70 -23.06%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 17/11/22 18/08/22 25/05/22 25/02/22 23/11/21 25/08/21 -
Price 0.675 0.67 0.74 0.65 0.84 1.07 0.925 -
P/RPS 2.54 2.16 2.07 2.02 4.39 5.30 5.31 -38.75%
P/EPS 14.85 11.65 9.83 12.12 20.19 23.70 23.54 -26.38%
EY 6.73 8.58 10.17 8.25 4.95 4.22 4.25 35.74%
DY 2.96 1.99 2.70 0.00 2.38 1.25 2.16 23.30%
P/NAPS 1.88 1.86 2.06 1.91 2.55 3.24 2.89 -24.86%

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