[MMSV] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.32%
YoY- -22.7%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 47,843 75,569 35,584 31,291 39,691 26,675 16,257 19.69%
PBT 9,955 21,210 9,606 8,180 10,510 5,031 -3,122 -
Tax -981 -155 -86 -98 -54 -10 6 -
NP 8,974 21,055 9,520 8,082 10,456 5,021 -3,116 -
-
NP to SH 8,974 21,055 9,520 8,082 10,456 5,021 -3,116 -
-
Tax Rate 9.85% 0.73% 0.90% 1.20% 0.51% 0.20% - -
Total Cost 38,869 54,514 26,064 23,209 29,235 21,654 19,373 12.29%
-
Net Worth 56,231 57,992 40,322 35,775 30,992 22,822 17,945 20.95%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,016 6,443 3,225 3,252 1,631 - - -
Div Payout % 44.76% 30.60% 33.88% 40.24% 15.60% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 56,231 57,992 40,322 35,775 30,992 22,822 17,945 20.95%
NOSH 203,750 163,000 163,000 162,615 163,120 163,019 163,141 3.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.76% 27.86% 26.75% 25.83% 26.34% 18.82% -19.17% -
ROE 15.96% 36.31% 23.61% 22.59% 33.74% 22.00% -17.36% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.82 46.91 22.06 19.24 24.33 16.36 9.96 15.63%
EPS 4.47 13.07 5.90 4.97 6.41 3.08 -1.91 -
DPS 2.00 4.00 2.00 2.00 1.00 0.00 0.00 -
NAPS 0.28 0.36 0.25 0.22 0.19 0.14 0.11 16.84%
Adjusted Per Share Value based on latest NOSH - 164,047
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.06 36.43 17.15 15.08 19.13 12.86 7.84 19.68%
EPS 4.33 10.15 4.59 3.90 5.04 2.42 -1.50 -
DPS 1.94 3.11 1.56 1.57 0.79 0.00 0.00 -
NAPS 0.2711 0.2796 0.1944 0.1725 0.1494 0.11 0.0865 20.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.69 1.74 0.535 0.595 0.525 0.205 0.09 -
P/RPS 2.90 3.71 2.42 3.09 2.16 1.25 0.90 21.52%
P/EPS 15.44 13.31 9.06 11.97 8.19 6.66 -4.71 -
EY 6.48 7.51 11.03 8.35 12.21 15.02 -21.22 -
DY 2.90 2.30 3.74 3.36 1.90 0.00 0.00 -
P/NAPS 2.46 4.83 2.14 2.70 2.76 1.46 0.82 20.08%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 27/02/18 24/02/17 24/02/16 26/02/15 24/02/14 27/02/13 -
Price 0.88 1.70 0.605 0.48 0.635 0.215 0.11 -
P/RPS 3.69 3.62 2.74 2.49 2.61 1.31 1.10 22.33%
P/EPS 19.69 13.01 10.25 9.66 9.91 6.98 -5.76 -
EY 5.08 7.69 9.76 10.35 10.09 14.33 -17.36 -
DY 2.27 2.35 3.31 4.17 1.57 0.00 0.00 -
P/NAPS 3.14 4.72 2.42 2.18 3.34 1.54 1.00 20.99%

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