[MMSV] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

21-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.79%

YoY- 68.13%

Quarter Report

MMSV_647125-P__30.6.2015.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	59,446	55,955	36,119	42,309	31,307	18,441	17,844	22.19%
YoY %	6.24%	54.92%	-14.63%	35.14%	69.77%	3.35%	-	-
Horiz. %	333.14%	313.58%	202.42%	237.10%	175.45%	103.35%	100.00%	-
PBT	15,120	17,226	8,423	11,759	6,973	-1,853	-8,006	-
YoY %	-12.23%	104.51%	-28.37%	68.64%	476.31%	76.85%	-	-
Horiz. %	-188.86%	-215.16%	-105.21%	-146.88%	-87.10%	23.15%	100.00%	-
Tax	-405	-91	-80	-91	-33	13	-440	-1.37%
YoY %	-345.05%	-13.75%	12.09%	-175.76%	-353.85%	102.95%	-	-
Horiz. %	92.05%	20.68%	18.18%	20.68%	7.50%	-2.95%	100.00%	-
NP	14,715	17,135	8,343	11,668	6,940	-1,840	-8,446	-
YoY %	-14.12%	105.38%	-28.50%	68.13%	477.17%	78.21%	-	-
Horiz. %	-174.22%	-202.88%	-98.78%	-138.15%	-82.17%	21.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,715	17,135	8,343	11,668	6,940	-1,840	-8,446	-
YoY %	-14.12%	105.38%	-28.50%	68.13%	477.17%	78.21%	-	-
Horiz. %	-174.22%	-202.88%	-98.78%	-138.15%	-82.17%	21.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.68%	0.53%	0.95%	0.77%	0.47%	-	-	-
YoY %	405.66%	-44.21%	23.38%	63.83%	0.00%	-	-	-
Horiz. %	570.21%	112.77%	202.13%	163.83%	100.00%	-	-	-
Total Cost	44,731	38,820	27,776	30,641	24,367	20,281	26,290	9.25%
YoY %	15.23%	39.76%	-9.35%	25.75%	20.15%	-22.86%	-	-
Horiz. %	170.14%	147.66%	105.65%	116.55%	92.69%	77.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,108	51,554	38,725	34,252	24,412	19,524	22,946	16.06%
YoY %	8.83%	33.13%	13.06%	40.31%	25.04%	-14.91%	-	-
Horiz. %	244.52%	224.68%	168.77%	149.27%	106.39%	85.09%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	5,630	4,029	3,254	3,257	1,643	-	-	-
YoY %	39.74%	23.82%	-0.09%	98.23%	0.00%	-	-	-
Horiz. %	342.67%	245.22%	198.05%	198.23%	100.00%	-	-	-
Div Payout %	38.26%	23.52%	39.00%	27.92%	23.68%	-	-	-
YoY %	62.67%	-39.69%	39.68%	17.91%	0.00%	-	-	-
Horiz. %	161.57%	99.32%	164.70%	117.91%	100.00%	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	56,108	51,554	38,725	34,252	24,412	19,524	22,946	16.06%
YoY %	8.83%	33.13%	13.06%	40.31%	25.04%	-14.91%	-	-
Horiz. %	244.52%	224.68%	168.77%	149.27%	106.39%	85.09%	100.00%	-
NOSH	163,000	163,000	161,355	163,105	162,750	162,704	163,902	-0.09%
YoY %	0.00%	1.02%	-1.07%	0.22%	0.03%	-0.73%	-	-
Horiz. %	99.45%	99.45%	98.45%	99.51%	99.30%	99.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	24.75%	30.62%	23.10%	27.58%	22.17%	-9.98%	-47.33%	-
YoY %	-19.17%	32.55%	-16.24%	24.40%	322.14%	78.91%	-	-
Horiz. %	-52.29%	-64.69%	-48.81%	-58.27%	-46.84%	21.09%	100.00%	-
ROE	26.23%	33.24%	21.54%	34.07%	28.43%	-9.42%	-36.81%	-
YoY %	-21.09%	54.32%	-36.78%	19.84%	401.80%	74.41%	-	-
Horiz. %	-71.26%	-90.30%	-58.52%	-92.56%	-77.23%	25.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	37.08	34.73	22.38	25.94	19.24	11.33	10.89	22.64%
YoY %	6.77%	55.18%	-13.72%	34.82%	69.81%	4.04%	-	-
Horiz. %	340.50%	318.92%	205.51%	238.20%	176.68%	104.04%	100.00%	-
EPS	9.18	10.64	5.17	7.15	4.26	-1.13	-5.15	-
YoY %	-13.72%	105.80%	-27.69%	67.84%	476.99%	78.06%	-	-
Horiz. %	-178.25%	-206.60%	-100.39%	-138.83%	-82.72%	21.94%	100.00%	-
DPS	3.50	2.50	2.00	2.00	1.01	0.00	0.00	-
YoY %	40.00%	25.00%	0.00%	98.02%	0.00%	0.00%	-	-
Horiz. %	346.53%	247.52%	198.02%	198.02%	100.00%	-	-	-
NAPS	0.35	0.32	0.24	0.21	0.15	0.12	0.14	16.49%
YoY %	9.38%	33.33%	14.29%	40.00%	25.00%	-14.29%	-	-
Horiz. %	250.00%	228.57%	171.43%	150.00%	107.14%	85.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 163,105
RPS	28.66	26.97	17.41	20.40	15.09	8.89	8.60	22.20%
YoY %	6.27%	54.91%	-14.66%	35.19%	69.74%	3.37%	-	-
Horiz. %	333.26%	313.60%	202.44%	237.21%	175.47%	103.37%	100.00%	-
EPS	7.09	8.26	4.02	5.62	3.35	-0.89	-4.07	-
YoY %	-14.16%	105.47%	-28.47%	67.76%	476.40%	78.13%	-	-
Horiz. %	-174.20%	-202.95%	-98.77%	-138.08%	-82.31%	21.87%	100.00%	-
DPS	2.71	1.94	1.57	1.57	0.79	0.00	0.00	-
YoY %	39.69%	23.57%	0.00%	98.73%	0.00%	0.00%	-	-
Horiz. %	343.04%	245.57%	198.73%	198.73%	100.00%	-	-	-
NAPS	0.2705	0.2485	0.1867	0.1651	0.1177	0.0941	0.1106	16.06%
YoY %	8.85%	33.10%	13.08%	40.27%	25.08%	-14.92%	-	-
Horiz. %	244.58%	224.68%	168.81%	149.28%	106.42%	85.08%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.30	1.56	0.50	0.74	0.275	0.105	0.11	-
P/RPS	3.51	4.49	2.23	2.85	1.43	0.93	1.01	23.06%
YoY %	-21.83%	101.35%	-21.75%	99.30%	53.76%	-7.92%	-	-
Horiz. %	347.52%	444.55%	220.79%	282.18%	141.58%	92.08%	100.00%	-
P/EPS	14.16	14.67	9.67	10.34	6.45	-9.28	-2.13	-
YoY %	-3.48%	51.71%	-6.48%	60.31%	169.50%	-335.68%	-	-
Horiz. %	-664.79%	-688.73%	-453.99%	-485.45%	-302.82%	435.68%	100.00%	-
EY	7.06	6.82	10.34	9.67	15.51	-10.77	-46.85	-
YoY %	3.52%	-34.04%	6.93%	-37.65%	244.01%	77.01%	-	-
Horiz. %	-15.07%	-14.56%	-22.07%	-20.64%	-33.11%	22.99%	100.00%	-
DY	2.69	1.60	4.00	2.70	3.67	0.00	0.00	-
YoY %	68.12%	-60.00%	48.15%	-26.43%	0.00%	0.00%	-	-
Horiz. %	73.30%	43.60%	108.99%	73.57%	100.00%	-	-	-
P/NAPS	3.71	4.88	2.08	3.52	1.83	0.88	0.79	29.39%
YoY %	-23.98%	134.62%	-40.91%	92.35%	107.95%	11.39%	-	-
Horiz. %	469.62%	617.72%	263.29%	445.57%	231.65%	111.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	28/08/17	16/08/16	21/08/15	28/08/14	22/08/13	24/08/12	-
Price	1.58	1.93	0.695	0.635	0.43	0.10	0.10	-
P/RPS	4.26	5.56	3.10	2.45	2.24	0.88	0.92	29.08%
YoY %	-23.38%	79.35%	26.53%	9.38%	154.55%	-4.35%	-	-
Horiz. %	463.04%	604.35%	336.96%	266.30%	243.48%	95.65%	100.00%	-
P/EPS	17.21	18.15	13.44	8.88	10.08	-8.84	-1.94	-
YoY %	-5.18%	35.04%	51.35%	-11.90%	214.03%	-355.67%	-	-
Horiz. %	-887.11%	-935.57%	-692.78%	-457.73%	-519.59%	455.67%	100.00%	-
EY	5.81	5.51	7.44	11.27	9.92	-11.31	-51.53	-
YoY %	5.44%	-25.94%	-33.98%	13.61%	187.71%	78.05%	-	-
Horiz. %	-11.27%	-10.69%	-14.44%	-21.87%	-19.25%	21.95%	100.00%	-
DY	2.22	1.30	2.88	3.15	2.35	0.00	0.00	-
YoY %	70.77%	-54.86%	-8.57%	34.04%	0.00%	0.00%	-	-
Horiz. %	94.47%	55.32%	122.55%	134.04%	100.00%	-	-	-
P/NAPS	4.51	6.03	2.90	3.02	2.87	0.83	0.71	36.06%
YoY %	-25.21%	107.93%	-3.97%	5.23%	245.78%	16.90%	-	-
Horiz. %	635.21%	849.30%	408.45%	425.35%	404.23%	116.90%	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