[MMSV] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 348.26%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 12,952 52,867 37,979 22,698 43,008 47,843 75,569 -25.45%
PBT -4,143 9,797 9,366 1,710 8,231 9,955 21,210 -
Tax 1,062 -750 -1,118 130 -652 -981 -155 -
NP -3,081 9,047 8,248 1,840 7,579 8,974 21,055 -
-
NP to SH -3,081 9,047 8,248 1,840 7,579 8,974 21,055 -
-
Tax Rate - 7.66% 11.94% -7.60% 7.92% 9.85% 0.73% -
Total Cost 16,033 43,820 29,731 20,858 35,429 38,869 54,514 -18.44%
-
Net Worth 65,674 71,648 65,433 59,365 61,553 56,212 57,992 2.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,990 3,980 3,965 1,978 3,971 4,015 6,443 -17.77%
Div Payout % 0.00% 44.00% 48.08% 107.55% 52.40% 44.74% 30.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 65,674 71,648 65,433 59,365 61,553 56,212 57,992 2.09%
NOSH 207,396 207,041 206,077 204,308 203,814 200,760 163,000 4.09%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -23.79% 17.11% 21.72% 8.11% 17.62% 18.76% 27.86% -
ROE -4.69% 12.63% 12.61% 3.10% 12.31% 15.96% 36.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.51 26.56 19.15 11.47 21.66 23.83 46.91 -28.03%
EPS -1.55 4.55 4.16 0.93 3.82 4.47 13.07 -
DPS 1.00 2.00 2.00 1.00 2.00 2.00 4.00 -20.62%
NAPS 0.33 0.36 0.33 0.30 0.31 0.28 0.36 -1.43%
Adjusted Per Share Value based on latest NOSH - 206,077
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.24 25.49 18.31 10.94 20.73 23.06 36.43 -25.46%
EPS -1.49 4.36 3.98 0.89 3.65 4.33 10.15 -
DPS 0.96 1.92 1.91 0.95 1.91 1.94 3.11 -17.78%
NAPS 0.3166 0.3454 0.3154 0.2862 0.2967 0.271 0.2796 2.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.495 0.655 1.08 0.78 0.715 0.69 1.74 -
P/RPS 7.61 2.47 5.64 6.80 3.30 2.90 3.71 12.71%
P/EPS -31.97 14.41 25.96 83.89 18.73 15.44 13.31 -
EY -3.13 6.94 3.85 1.19 5.34 6.48 7.51 -
DY 2.02 3.05 1.85 1.28 2.80 2.90 2.30 -2.13%
P/NAPS 1.50 1.82 3.27 2.60 2.31 2.46 4.83 -17.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 25/02/22 24/02/21 25/02/20 25/02/19 27/02/18 -
Price 0.50 0.675 0.84 1.06 0.76 0.88 1.70 -
P/RPS 7.68 2.54 4.39 9.24 3.51 3.69 3.62 13.34%
P/EPS -32.30 14.85 20.19 114.00 19.91 19.69 13.01 -
EY -3.10 6.73 4.95 0.88 5.02 5.08 7.69 -
DY 2.00 2.96 2.38 0.94 2.63 2.27 2.35 -2.65%
P/NAPS 1.52 1.88 2.55 3.53 2.45 3.14 4.72 -17.20%

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