[MMSV] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 9.51%

YoY- -79.84%

Quarter Report

MMSV(647125-P)_30.6.2020 Q2.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	15,996	71,234	34,526	19,526	50,646	56,320	88,566	-24.80%
YoY %	-77.54%	106.32%	76.82%	-61.45%	-10.07%	-36.41%	-	-
Horiz. %	18.06%	80.43%	38.98%	22.05%	57.18%	63.59%	100.00%	-
PBT	-462	16,028	8,262	1,822	9,510	14,108	26,292	-
YoY %	-102.88%	94.00%	353.46%	-80.84%	-32.59%	-46.34%	-	-
Horiz. %	-1.76%	60.96%	31.42%	6.93%	36.17%	53.66%	100.00%	-
Tax	692	-1,054	-480	-26	-600	-582	-86	-
YoY %	165.65%	-119.58%	-1,746.15%	95.67%	-3.09%	-576.74%	-	-
Horiz. %	-804.65%	1,225.58%	558.14%	30.23%	697.67%	676.74%	100.00%	-
NP	230	14,974	7,782	1,796	8,910	13,526	26,206	-54.56%
YoY %	-98.46%	92.42%	333.30%	-79.84%	-34.13%	-48.39%	-	-
Horiz. %	0.88%	57.14%	29.70%	6.85%	34.00%	51.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230	14,974	7,782	1,796	8,910	13,526	26,206	-54.56%
YoY %	-98.46%	92.42%	333.30%	-79.84%	-34.13%	-48.39%	-	-
Horiz. %	0.88%	57.14%	29.70%	6.85%	34.00%	51.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	6.58%	5.81%	1.43%	6.31%	4.13%	0.33%	-
YoY %	-	13.25%	306.29%	-77.34%	52.78%	1,151.52%	-	-
Horiz. %	-	1,993.94%	1,760.61%	433.33%	1,912.12%	1,251.52%	100.00%	-
Total Cost	15,766	56,260	26,744	17,730	41,736	42,794	62,360	-20.47%
YoY %	-71.98%	110.36%	50.84%	-57.52%	-2.47%	-31.38%	-	-
Horiz. %	25.28%	90.22%	42.89%	28.43%	66.93%	68.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,678	71,635	63,379	61,715	59,620	56,108	51,554	5.14%
YoY %	-2.73%	13.03%	2.70%	3.51%	6.26%	8.83%	-	-
Horiz. %	135.16%	138.95%	122.94%	119.71%	115.65%	108.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	3,981	3,979	3,961	3,981	3,974	3,206	4,833	-3.17%
YoY %	0.05%	0.45%	-0.50%	0.18%	23.96%	-33.66%	-	-
Horiz. %	82.37%	82.33%	81.96%	82.37%	82.23%	66.34%	100.00%	-
Div Payout %	1,731.13%	26.58%	50.90%	221.69%	44.61%	23.70%	18.44%	-
YoY %	6,412.90%	-47.78%	-77.04%	396.95%	88.23%	28.52%	-	-
Horiz. %	9,387.91%	144.14%	276.03%	1,202.22%	241.92%	128.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	69,678	71,635	63,379	61,715	59,620	56,108	51,554	5.14%
YoY %	-2.73%	13.03%	2.70%	3.51%	6.26%	8.83%	-	-
Horiz. %	135.16%	138.95%	122.94%	119.71%	115.65%	108.83%	100.00%	-
NOSH	207,300	206,701	205,477	204,161	203,814	163,000	163,000	4.08%
YoY %	0.29%	0.60%	0.64%	0.17%	25.04%	0.00%	-	-
Horiz. %	127.18%	126.81%	126.06%	125.25%	125.04%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	1.44%	21.02%	22.54%	9.20%	17.59%	24.02%	29.59%	-
YoY %	-93.15%	-6.74%	145.00%	-47.70%	-26.77%	-18.82%	-	-
Horiz. %	4.87%	71.04%	76.17%	31.09%	59.45%	81.18%	100.00%	-
ROE	0.33%	20.90%	12.28%	2.91%	14.94%	24.11%	50.83%	-
YoY %	-98.42%	70.20%	321.99%	-80.52%	-38.03%	-52.57%	-	-
Horiz. %	0.65%	41.12%	24.16%	5.72%	29.39%	47.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	8.03	35.80	17.43	9.81	25.48	35.13	54.97	-27.41%
YoY %	-77.57%	105.39%	77.68%	-61.50%	-27.47%	-36.09%	-	-
Horiz. %	14.61%	65.13%	31.71%	17.85%	46.35%	63.91%	100.00%	-
EPS	0.12	7.52	3.92	0.90	4.48	8.44	16.26	-55.85%
YoY %	-98.40%	91.84%	335.56%	-79.91%	-46.92%	-48.09%	-	-
Horiz. %	0.74%	46.25%	24.11%	5.54%	27.55%	51.91%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	3.00	-6.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	0.35	0.36	0.32	0.31	0.30	0.35	0.32	1.50%
YoY %	-2.78%	12.50%	3.23%	3.33%	-14.29%	9.38%	-	-
Horiz. %	109.38%	112.50%	100.00%	96.88%	93.75%	109.38%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 204,161
RPS	7.71	34.34	16.64	9.41	24.41	27.15	42.69	-24.80%
YoY %	-77.55%	106.37%	76.83%	-61.45%	-10.09%	-36.40%	-	-
Horiz. %	18.06%	80.44%	38.98%	22.04%	57.18%	63.60%	100.00%	-
EPS	0.11	7.22	3.75	0.87	4.30	6.52	12.63	-54.62%
YoY %	-98.48%	92.53%	331.03%	-79.77%	-34.05%	-48.38%	-	-
Horiz. %	0.87%	57.17%	29.69%	6.89%	34.05%	51.62%	100.00%	-
DPS	1.92	1.92	1.91	1.92	1.92	1.55	2.33	-3.17%
YoY %	0.00%	0.52%	-0.52%	0.00%	23.87%	-33.48%	-	-
Horiz. %	82.40%	82.40%	81.97%	82.40%	82.40%	66.52%	100.00%	-
NAPS	0.3359	0.3453	0.3055	0.2975	0.2874	0.2705	0.2485	5.14%
YoY %	-2.72%	13.03%	2.69%	3.51%	6.25%	8.85%	-	-
Horiz. %	135.17%	138.95%	122.94%	119.72%	115.65%	108.85%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.51	0.635	0.865	0.585	0.695	1.30	1.56	-
P/RPS	6.35	1.77	4.96	5.96	2.73	3.70	2.84	14.34%
YoY %	258.76%	-64.31%	-16.78%	118.32%	-26.22%	30.28%	-	-
Horiz. %	223.59%	62.32%	174.65%	209.86%	96.13%	130.28%	100.00%	-
P/EPS	441.44	8.44	22.02	64.85	15.50	15.41	9.59	89.25%
YoY %	5,130.33%	-61.67%	-66.04%	318.39%	0.58%	60.69%	-	-
Horiz. %	4,603.13%	88.01%	229.61%	676.23%	161.63%	160.69%	100.00%	-
EY	0.23	11.85	4.54	1.54	6.45	6.49	10.43	-47.02%
YoY %	-98.06%	161.01%	194.81%	-76.12%	-0.62%	-37.78%	-	-
Horiz. %	2.21%	113.61%	43.53%	14.77%	61.84%	62.22%	100.00%	-
DY	3.92	3.15	2.31	3.42	2.88	1.54	1.92	12.62%
YoY %	24.44%	36.36%	-32.46%	18.75%	87.01%	-19.79%	-	-
Horiz. %	204.17%	164.06%	120.31%	178.12%	150.00%	80.21%	100.00%	-
P/NAPS	1.46	1.76	2.70	1.89	2.32	3.71	4.88	-18.21%
YoY %	-17.05%	-34.81%	42.86%	-18.53%	-37.47%	-23.98%	-	-
Horiz. %	29.92%	36.07%	55.33%	38.73%	47.54%	76.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	18/08/22	25/08/21	25/08/20	28/08/19	28/08/18	28/08/17	-
Price	0.525	0.74	0.925	0.715	0.66	1.58	1.93	-
P/RPS	6.53	2.07	5.31	7.29	2.59	4.50	3.51	10.89%
YoY %	215.46%	-61.02%	-27.16%	181.47%	-42.44%	28.21%	-	-
Horiz. %	186.04%	58.97%	151.28%	207.69%	73.79%	128.21%	100.00%	-
P/EPS	454.42	9.83	23.54	79.26	14.72	18.73	11.87	83.53%
YoY %	4,522.79%	-58.24%	-70.30%	438.45%	-21.41%	57.79%	-	-
Horiz. %	3,828.31%	82.81%	198.32%	667.73%	124.01%	157.79%	100.00%	-
EY	0.22	10.17	4.25	1.26	6.79	5.34	8.43	-45.52%
YoY %	-97.84%	139.29%	237.30%	-81.44%	27.15%	-36.65%	-	-
Horiz. %	2.61%	120.64%	50.42%	14.95%	80.55%	63.35%	100.00%	-
DY	3.81	2.70	2.16	2.80	3.03	1.27	1.55	16.16%
YoY %	41.11%	25.00%	-22.86%	-7.59%	138.58%	-18.06%	-	-
Horiz. %	245.81%	174.19%	139.35%	180.65%	195.48%	81.94%	100.00%	-
P/NAPS	1.50	2.06	2.89	2.31	2.20	4.51	6.03	-20.68%
YoY %	-27.18%	-28.72%	25.11%	5.00%	-51.22%	-25.21%	-	-
Horiz. %	24.88%	34.16%	47.93%	38.31%	36.48%	74.79%	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