[MMSV] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

23-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 72.4%

YoY- 556.36%

Quarter Report

MMSV (647125-P)_30.9.2021 Q3.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	10,596	46,237	30,003	15,133	31,537	38,054	63,725	-25.83%
YoY %	-77.08%	54.11%	98.26%	-52.02%	-17.13%	-40.28%	-	-
Horiz. %	16.63%	72.56%	47.08%	23.75%	49.49%	59.72%	100.00%	-
PBT	-2,559	9,210	7,592	1,055	5,807	8,965	18,423	-
YoY %	-127.79%	21.31%	619.62%	-81.83%	-35.23%	-51.34%	-	-
Horiz. %	-13.89%	49.99%	41.21%	5.73%	31.52%	48.66%	100.00%	-
Tax	566	-630	-884	-33	-850	-582	-104	-
YoY %	189.84%	28.73%	-2,578.79%	96.12%	-46.05%	-459.62%	-	-
Horiz. %	-544.23%	605.77%	850.00%	31.73%	817.31%	559.62%	100.00%	-
NP	-1,993	8,580	6,708	1,022	4,957	8,383	18,319	-
YoY %	-123.23%	27.91%	556.36%	-79.38%	-40.87%	-54.24%	-	-
Horiz. %	-10.88%	46.84%	36.62%	5.58%	27.06%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,993	8,580	6,708	1,022	4,957	8,383	18,319	-
YoY %	-123.23%	27.91%	556.36%	-79.38%	-40.87%	-54.24%	-	-
Horiz. %	-10.88%	46.84%	36.62%	5.58%	27.06%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	6.84%	11.64%	3.13%	14.64%	6.49%	0.56%	-
YoY %	-	-41.24%	271.88%	-78.62%	125.58%	1,058.93%	-	-
Horiz. %	-	1,221.43%	2,078.57%	558.93%	2,614.29%	1,158.93%	100.00%	-
Total Cost	12,589	37,657	23,295	14,111	26,580	29,671	45,406	-19.24%
YoY %	-66.57%	61.65%	65.08%	-46.91%	-10.42%	-34.65%	-	-
Horiz. %	27.73%	82.93%	51.30%	31.08%	58.54%	65.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,679	71,635	65,385	59,379	59,604	57,901	57,999	2.09%
YoY %	-8.31%	9.56%	10.11%	-0.38%	2.94%	-0.17%	-	-
Horiz. %	113.24%	123.51%	112.73%	102.38%	102.77%	99.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	1,990	1,989	1,981	1,979	1,986	1,608	2,416	-3.17%
YoY %	0.05%	0.40%	0.10%	-0.35%	23.51%	-33.44%	-	-
Horiz. %	82.37%	82.33%	82.00%	81.91%	82.20%	66.56%	100.00%	-
Div Payout %	0.00%	23.19%	29.54%	193.67%	40.08%	19.19%	13.19%	-
YoY %	0.00%	-21.50%	-84.75%	383.21%	108.86%	45.49%	-	-
Horiz. %	0.00%	175.82%	223.96%	1,468.31%	303.87%	145.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	65,679	71,635	65,385	59,379	59,604	57,901	57,999	2.09%
YoY %	-8.31%	9.56%	10.11%	-0.38%	2.94%	-0.17%	-	-
Horiz. %	113.24%	123.51%	112.73%	102.38%	102.77%	99.83%	100.00%	-
NOSH	207,303	206,726	205,579	204,308	203,814	163,000	163,000	4.08%
YoY %	0.28%	0.56%	0.62%	0.24%	25.04%	0.00%	-	-
Horiz. %	127.18%	126.83%	126.12%	125.34%	125.04%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	-18.81%	18.56%	22.36%	6.75%	15.72%	22.03%	28.75%	-
YoY %	-201.35%	-16.99%	231.26%	-57.06%	-28.64%	-23.37%	-	-
Horiz. %	-65.43%	64.56%	77.77%	23.48%	54.68%	76.63%	100.00%	-
ROE	-3.03%	11.98%	10.26%	1.72%	8.32%	14.48%	31.58%	-
YoY %	-125.29%	16.76%	496.51%	-79.33%	-42.54%	-54.15%	-	-
Horiz. %	-9.59%	37.94%	32.49%	5.45%	26.35%	45.85%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	5.32	23.24	15.14	7.65	15.87	23.66	39.55	-28.40%
YoY %	-77.11%	53.50%	97.91%	-51.80%	-32.92%	-40.18%	-	-
Horiz. %	13.45%	58.76%	38.28%	19.34%	40.13%	59.82%	100.00%	-
EPS	-1.00	4.31	3.39	0.52	2.49	5.21	11.37	-
YoY %	-123.20%	27.14%	551.92%	-79.12%	-52.21%	-54.18%	-	-
Horiz. %	-8.80%	37.91%	29.82%	4.57%	21.90%	45.82%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	1.50	-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	0.33	0.36	0.33	0.30	0.30	0.36	0.36	-1.43%
YoY %	-8.33%	9.09%	10.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	91.67%	100.00%	91.67%	83.33%	83.33%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 205,579
RPS	5.11	22.29	14.46	7.30	15.20	18.34	30.72	-25.83%
YoY %	-77.07%	54.15%	98.08%	-51.97%	-17.12%	-40.30%	-	-
Horiz. %	16.63%	72.56%	47.07%	23.76%	49.48%	59.70%	100.00%	-
EPS	-0.96	4.14	3.23	0.49	2.39	4.04	8.83	-
YoY %	-123.19%	28.17%	559.18%	-79.50%	-40.84%	-54.25%	-	-
Horiz. %	-10.87%	46.89%	36.58%	5.55%	27.07%	45.75%	100.00%	-
DPS	0.96	0.96	0.96	0.95	0.96	0.78	1.16	-3.10%
YoY %	0.00%	0.00%	1.05%	-1.04%	23.08%	-32.76%	-	-
Horiz. %	82.76%	82.76%	82.76%	81.90%	82.76%	67.24%	100.00%	-
NAPS	0.3166	0.3453	0.3152	0.2862	0.2873	0.2791	0.2796	2.09%
YoY %	-8.31%	9.55%	10.13%	-0.38%	2.94%	-0.18%	-	-
Horiz. %	113.23%	123.50%	112.73%	102.36%	102.75%	99.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.53	0.695	1.09	0.635	0.64	1.47	1.79	-
P/RPS	9.96	2.99	7.20	8.31	4.03	6.21	4.53	14.02%
YoY %	233.11%	-58.47%	-13.36%	106.20%	-35.10%	37.09%	-	-
Horiz. %	219.87%	66.00%	158.94%	183.44%	88.96%	137.09%	100.00%	-
P/EPS	-52.93	16.12	32.20	122.98	25.65	28.20	15.74	-
YoY %	-428.35%	-49.94%	-73.82%	379.45%	-9.04%	79.16%	-	-
Horiz. %	-336.28%	102.41%	204.57%	781.32%	162.96%	179.16%	100.00%	-
EY	-1.89	6.20	3.11	0.81	3.90	3.55	6.35	-
YoY %	-130.48%	99.36%	283.95%	-79.23%	9.86%	-44.09%	-	-
Horiz. %	-29.76%	97.64%	48.98%	12.76%	61.42%	55.91%	100.00%	-
DY	1.89	1.44	0.92	1.57	1.56	0.68	0.84	14.46%
YoY %	31.25%	56.52%	-41.40%	0.64%	129.41%	-19.05%	-	-
Horiz. %	225.00%	171.43%	109.52%	186.90%	185.71%	80.95%	100.00%	-
P/NAPS	1.61	1.93	3.30	2.12	2.13	4.08	4.97	-17.12%
YoY %	-16.58%	-41.52%	55.66%	-0.47%	-47.79%	-17.91%	-	-
Horiz. %	32.39%	38.83%	66.40%	42.66%	42.86%	82.09%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	17/11/23	17/11/22	23/11/21	25/11/20	02/12/19	27/11/18	27/11/17	-
Price	0.53	0.67	1.07	0.70	0.685	0.99	1.69	-
P/RPS	9.96	2.88	7.07	9.16	4.32	4.18	4.27	15.15%
YoY %	245.83%	-59.26%	-22.82%	112.04%	3.35%	-2.11%	-	-
Horiz. %	233.26%	67.45%	165.57%	214.52%	101.17%	97.89%	100.00%	-
P/EPS	-52.93	15.54	31.61	135.57	27.46	18.99	14.86	-
YoY %	-440.60%	-50.84%	-76.68%	393.70%	44.60%	27.79%	-	-
Horiz. %	-356.19%	104.58%	212.72%	912.31%	184.79%	127.79%	100.00%	-
EY	-1.89	6.44	3.16	0.74	3.64	5.26	6.73	-
YoY %	-129.35%	103.80%	327.03%	-79.67%	-30.80%	-21.84%	-	-
Horiz. %	-28.08%	95.69%	46.95%	11.00%	54.09%	78.16%	100.00%	-
DY	1.89	1.49	0.93	1.43	1.46	1.01	0.89	13.36%
YoY %	26.85%	60.22%	-34.97%	-2.05%	44.55%	13.48%	-	-
Horiz. %	212.36%	167.42%	104.49%	160.67%	164.04%	113.48%	100.00%	-
P/NAPS	1.61	1.86	3.24	2.33	2.28	2.75	4.69	-16.31%
YoY %	-13.44%	-42.59%	39.06%	2.19%	-17.09%	-41.36%	-	-
Horiz. %	34.33%	39.66%	69.08%	49.68%	48.61%	58.64%	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