[MMSV] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

16-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 170.48%

YoY- 967.83%

Quarter Report

MMSV (647125-P)_30.6.2024_Q2.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	10,696	7,998	35,617	17,263	9,763	25,323	28,160	-14.88%
YoY %	33.73%	-77.54%	106.32%	76.82%	-61.45%	-10.07%	-	-
Horiz. %	37.98%	28.40%	126.48%	61.30%	34.67%	89.93%	100.00%	-
PBT	1,254	-231	8,014	4,131	911	4,755	7,054	-24.99%
YoY %	642.86%	-102.88%	94.00%	353.46%	-80.84%	-32.59%	-	-
Horiz. %	17.78%	-3.27%	113.61%	58.56%	12.91%	67.41%	100.00%	-
Tax	-26	346	-527	-240	-13	-300	-291	-33.11%
YoY %	-107.51%	165.65%	-119.58%	-1,746.15%	95.67%	-3.09%	-	-
Horiz. %	8.93%	-118.90%	181.10%	82.47%	4.47%	103.09%	100.00%	-
NP	1,228	115	7,487	3,891	898	4,455	6,763	-24.72%
YoY %	967.83%	-98.46%	92.42%	333.30%	-79.84%	-34.13%	-	-
Horiz. %	18.16%	1.70%	110.71%	57.53%	13.28%	65.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,228	115	7,487	3,891	898	4,455	6,763	-24.72%
YoY %	967.83%	-98.46%	92.42%	333.30%	-79.84%	-34.13%	-	-
Horiz. %	18.16%	1.70%	110.71%	57.53%	13.28%	65.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.07%	-	6.58%	5.81%	1.43%	6.31%	4.13%	-
YoY %	0.00%	-	13.25%	306.29%	-77.34%	52.78%	-	-
Horiz. %	50.12%	-	159.32%	140.68%	34.62%	152.78%	100.00%	-
Total Cost	9,468	7,883	28,130	13,372	8,865	20,868	21,397	-12.69%
YoY %	20.11%	-71.98%	110.36%	50.84%	-57.52%	-2.47%	-	-
Horiz. %	44.25%	36.84%	131.47%	62.49%	41.43%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,341	69,678	71,635	63,379	61,715	59,620	56,108	3.08%
YoY %	-3.35%	-2.73%	13.03%	2.70%	3.51%	6.26%	-	-
Horiz. %	120.02%	124.19%	127.67%	112.96%	109.99%	106.26%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	1,990	1,989	1,980	1,990	1,987	1,603	-
YoY %	-	0.05%	0.45%	-0.50%	0.15%	23.96%	-	-
Horiz. %	-	124.14%	124.08%	123.52%	124.14%	123.96%	100.00%	-
Div Payout %	-	1,731.13%	26.58%	50.90%	221.69%	44.61%	23.70%	-
YoY %	-	6,412.90%	-47.78%	-77.04%	396.95%	88.23%	-	-
Horiz. %	-	7,304.35%	112.15%	214.77%	935.40%	188.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	67,341	69,678	71,635	63,379	61,715	59,620	56,108	3.08%
YoY %	-3.35%	-2.73%	13.03%	2.70%	3.51%	6.26%	-	-
Horiz. %	120.02%	124.19%	127.67%	112.96%	109.99%	106.26%	100.00%	-
NOSH	198,064	207,300	206,701	205,477	204,161	203,814	163,000	3.29%
YoY %	-4.46%	0.29%	0.60%	0.64%	0.17%	25.04%	-	-
Horiz. %	121.51%	127.18%	126.81%	126.06%	125.25%	125.04%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.48%	1.44%	21.02%	22.54%	9.20%	17.59%	24.02%	-
YoY %	697.22%	-93.15%	-6.74%	145.00%	-47.70%	-26.77%	-	-
Horiz. %	47.79%	6.00%	87.51%	93.84%	38.30%	73.23%	100.00%	-
ROE	1.82%	0.17%	10.45%	6.14%	1.46%	7.47%	12.05%	-
YoY %	970.59%	-98.37%	70.20%	320.55%	-80.46%	-38.01%	-	-
Horiz. %	15.10%	1.41%	86.72%	50.95%	12.12%	61.99%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	5.40	4.02	17.90	8.72	4.90	12.74	17.57	-17.83%
YoY %	34.33%	-77.54%	105.28%	77.96%	-61.54%	-27.49%	-	-
Horiz. %	30.73%	22.88%	101.88%	49.63%	27.89%	72.51%	100.00%	-
EPS	0.62	0.06	3.76	1.96	0.45	2.24	4.22	-27.33%
YoY %	933.33%	-98.40%	91.84%	335.56%	-79.91%	-46.92%	-	-
Horiz. %	14.69%	1.42%	89.10%	46.45%	10.66%	53.08%	100.00%	-
DPS	0.00	1.00	1.00	1.00	1.00	1.00	1.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.34	0.35	0.36	0.32	0.31	0.30	0.35	-0.48%
YoY %	-2.86%	-2.78%	12.50%	3.23%	3.33%	-14.29%	-	-
Horiz. %	97.14%	100.00%	102.86%	91.43%	88.57%	85.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 198,461
RPS	5.39	4.03	17.95	8.70	4.92	12.76	14.19	-14.88%
YoY %	33.75%	-77.55%	106.32%	76.83%	-61.44%	-10.08%	-	-
Horiz. %	37.98%	28.40%	126.50%	61.31%	34.67%	89.92%	100.00%	-
EPS	0.62	0.06	3.77	1.96	0.45	2.24	3.41	-24.71%
YoY %	933.33%	-98.41%	92.35%	335.56%	-79.91%	-34.31%	-	-
Horiz. %	18.18%	1.76%	110.56%	57.48%	13.20%	65.69%	100.00%	-
DPS	0.00	1.00	1.00	1.00	1.00	1.00	0.81	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	23.46%	-	-
Horiz. %	0.00%	123.46%	123.46%	123.46%	123.46%	123.46%	100.00%	-
NAPS	0.3393	0.3511	0.361	0.3194	0.311	0.3004	0.2827	3.08%
YoY %	-3.36%	-2.74%	13.02%	2.70%	3.53%	6.26%	-	-
Horiz. %	120.02%	124.20%	127.70%	112.98%	110.01%	106.26%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.61	0.51	0.635	0.865	0.585	0.695	1.30	-
P/RPS	11.30	12.69	3.55	9.92	11.93	5.45	7.40	7.30%
YoY %	-10.95%	257.46%	-64.21%	-16.85%	118.90%	-26.35%	-	-
Horiz. %	152.70%	171.49%	47.97%	134.05%	161.22%	73.65%	100.00%	-
P/EPS	98.39	882.88	16.88	44.03	129.69	31.00	30.82	21.32%
YoY %	-88.86%	5,130.33%	-61.66%	-66.05%	318.35%	0.58%	-	-
Horiz. %	319.24%	2,864.63%	54.77%	142.86%	420.80%	100.58%	100.00%	-
EY	1.02	0.11	5.93	2.27	0.77	3.23	3.25	-17.54%
YoY %	827.27%	-98.15%	161.23%	194.81%	-76.16%	-0.62%	-	-
Horiz. %	31.38%	3.38%	182.46%	69.85%	23.69%	99.38%	100.00%	-
DY	0.00	1.96	1.57	1.16	1.71	1.44	0.77	-
YoY %	0.00%	24.84%	35.34%	-32.16%	18.75%	87.01%	-	-
Horiz. %	0.00%	254.55%	203.90%	150.65%	222.08%	187.01%	100.00%	-
P/NAPS	1.79	1.46	1.76	2.70	1.89	2.32	3.71	-11.42%
YoY %	22.60%	-17.05%	-34.81%	42.86%	-18.53%	-37.47%	-	-
Horiz. %	48.25%	39.35%	47.44%	72.78%	50.94%	62.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	16/08/24	28/08/23	18/08/22	25/08/21	25/08/20	28/08/19	28/08/18	-
Price	0.51	0.525	0.74	0.925	0.715	0.66	1.58	-
P/RPS	9.44	13.07	4.13	10.61	14.58	5.18	8.99	0.81%
YoY %	-27.77%	216.46%	-61.07%	-27.23%	181.47%	-42.38%	-	-
Horiz. %	105.01%	145.38%	45.94%	118.02%	162.18%	57.62%	100.00%	-
P/EPS	82.26	908.84	19.67	47.08	158.51	29.44	37.45	13.99%
YoY %	-90.95%	4,520.44%	-58.22%	-70.30%	438.42%	-21.39%	-	-
Horiz. %	219.65%	2,426.81%	52.52%	125.71%	423.26%	78.61%	100.00%	-
EY	1.22	0.11	5.08	2.12	0.63	3.40	2.67	-12.22%
YoY %	1,009.09%	-97.83%	139.62%	236.51%	-81.47%	27.34%	-	-
Horiz. %	45.69%	4.12%	190.26%	79.40%	23.60%	127.34%	100.00%	-
DY	0.00	1.90	1.35	1.08	1.40	1.52	0.63	-
YoY %	0.00%	40.74%	25.00%	-22.86%	-7.89%	141.27%	-	-
Horiz. %	0.00%	301.59%	214.29%	171.43%	222.22%	241.27%	100.00%	-
P/NAPS	1.50	1.50	2.06	2.89	2.31	2.20	4.51	-16.74%
YoY %	0.00%	-27.18%	-28.72%	25.11%	5.00%	-51.22%	-	-
Horiz. %	33.26%	33.26%	45.68%	64.08%	51.22%	48.78%	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