[MMSV] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 14.67%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 52,867 37,979 22,698 43,008 47,843 75,569 35,584 6.81%
PBT 9,797 9,366 1,710 8,231 9,955 21,210 9,606 0.32%
Tax -750 -1,118 130 -652 -981 -155 -86 43.44%
NP 9,047 8,248 1,840 7,579 8,974 21,055 9,520 -0.84%
-
NP to SH 9,047 8,248 1,840 7,579 8,974 21,055 9,520 -0.84%
-
Tax Rate 7.66% 11.94% -7.60% 7.92% 9.85% 0.73% 0.90% -
Total Cost 43,820 29,731 20,858 35,429 38,869 54,514 26,064 9.04%
-
Net Worth 71,648 65,433 59,365 61,553 56,231 57,992 40,322 10.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,980 3,965 1,978 3,971 4,016 6,443 3,225 3.56%
Div Payout % 44.00% 48.08% 107.55% 52.40% 44.76% 30.60% 33.88% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 71,648 65,433 59,365 61,553 56,231 57,992 40,322 10.05%
NOSH 207,041 206,077 204,308 203,814 203,750 163,000 163,000 4.06%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 17.11% 21.72% 8.11% 17.62% 18.76% 27.86% 26.75% -
ROE 12.63% 12.61% 3.10% 12.31% 15.96% 36.31% 23.61% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.56 19.15 11.47 21.66 23.82 46.91 22.06 3.14%
EPS 4.55 4.16 0.93 3.82 4.47 13.07 5.90 -4.23%
DPS 2.00 2.00 1.00 2.00 2.00 4.00 2.00 0.00%
NAPS 0.36 0.33 0.30 0.31 0.28 0.36 0.25 6.26%
Adjusted Per Share Value based on latest NOSH - 203,814
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.49 18.31 10.94 20.73 23.06 36.43 17.15 6.82%
EPS 4.36 3.98 0.89 3.65 4.33 10.15 4.59 -0.85%
DPS 1.92 1.91 0.95 1.91 1.94 3.11 1.56 3.51%
NAPS 0.3454 0.3154 0.2862 0.2967 0.2711 0.2796 0.1944 10.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.655 1.08 0.78 0.715 0.69 1.74 0.535 -
P/RPS 2.47 5.64 6.80 3.30 2.90 3.71 2.42 0.34%
P/EPS 14.41 25.96 83.89 18.73 15.44 13.31 9.06 8.03%
EY 6.94 3.85 1.19 5.34 6.48 7.51 11.03 -7.42%
DY 3.05 1.85 1.28 2.80 2.90 2.30 3.74 -3.34%
P/NAPS 1.82 3.27 2.60 2.31 2.46 4.83 2.14 -2.66%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 24/02/21 25/02/20 25/02/19 27/02/18 24/02/17 -
Price 0.675 0.84 1.06 0.76 0.88 1.70 0.605 -
P/RPS 2.54 4.39 9.24 3.51 3.69 3.62 2.74 -1.25%
P/EPS 14.85 20.19 114.00 19.91 19.69 13.01 10.25 6.37%
EY 6.73 4.95 0.88 5.02 5.08 7.69 9.76 -6.00%
DY 2.96 2.38 0.94 2.63 2.27 2.35 3.31 -1.84%
P/NAPS 1.88 2.55 3.53 2.45 3.14 4.72 2.42 -4.11%

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