[MMSV] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 44.41%
YoY- 117.81%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 84,966 40,956 35,701 43,428 27,126 18,098 19,318 27.97%
PBT 24,564 9,414 9,953 11,685 5,348 880 33 200.74%
Tax -138 -100 -96 -42 -2 10 9 -
NP 24,425 9,314 9,857 11,642 5,345 890 42 188.63%
-
NP to SH 24,425 9,314 9,857 11,642 5,345 890 42 188.63%
-
Tax Rate 0.56% 1.06% 0.96% 0.36% 0.04% -1.14% -27.27% -
Total Cost 60,541 31,641 25,844 31,785 21,781 17,208 19,276 20.99%
-
Net Worth 57,999 38,721 35,825 29,323 21,185 21,180 21,999 17.51%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,222 2,151 - - - - - -
Div Payout % 13.19% 23.09% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 57,999 38,721 35,825 29,323 21,185 21,180 21,999 17.51%
NOSH 163,000 161,339 162,841 162,910 162,967 162,926 183,332 -1.93%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 28.75% 22.74% 27.61% 26.81% 19.71% 4.92% 0.22% -
ROE 42.11% 24.06% 27.52% 39.70% 25.23% 4.21% 0.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.74 25.38 21.92 26.66 16.65 11.11 10.54 30.75%
EPS 15.16 5.77 6.05 7.15 3.28 0.55 0.03 181.95%
DPS 2.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.24 0.22 0.18 0.13 0.13 0.12 20.07%
Adjusted Per Share Value based on latest NOSH - 163,229
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.96 19.74 17.21 20.93 13.08 8.72 9.31 27.97%
EPS 11.77 4.49 4.75 5.61 2.58 0.43 0.02 189.20%
DPS 1.55 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.1867 0.1727 0.1414 0.1021 0.1021 0.1061 17.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.79 0.67 0.67 0.555 0.145 0.10 0.14 -
P/RPS 3.39 2.64 3.06 2.08 0.87 0.90 1.33 16.85%
P/EPS 11.81 11.61 11.07 7.77 4.42 18.29 601.57 -48.02%
EY 8.47 8.62 9.03 12.88 22.62 5.47 0.17 91.71%
DY 1.12 1.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 2.79 3.05 3.08 1.12 0.77 1.17 27.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 24/11/15 25/11/14 27/11/13 27/11/12 18/11/11 -
Price 1.69 0.63 0.75 0.66 0.205 0.09 0.22 -
P/RPS 3.20 2.48 3.42 2.48 1.23 0.81 2.09 7.35%
P/EPS 11.15 10.91 12.39 9.24 6.25 16.46 945.32 -52.25%
EY 8.97 9.16 8.07 10.83 16.00 6.07 0.11 108.10%
DY 1.18 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 2.63 3.41 3.67 1.58 0.69 1.83 16.96%

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