[MMSV] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[MMSV] MMS VENTURES BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 24.23%

YoY- 105.38%

Quarter Report

MMSV_647125-P__30.6.2017.pdf

Latest QR

Upcoming QR

MMSV's Result

MMSV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	27,449	45,006	59,446	55,955	36,119	42,309	31,307	-2.16%
YoY %	-39.01%	-24.29%	6.24%	54.92%	-14.63%	35.14%	-	-
Horiz. %	87.68%	143.76%	189.88%	178.73%	115.37%	135.14%	100.00%	-
PBT	4,388	7,656	15,120	17,226	8,423	11,759	6,973	-7.42%
YoY %	-42.69%	-49.37%	-12.23%	104.51%	-28.37%	68.64%	-	-
Horiz. %	62.93%	109.79%	216.84%	247.04%	120.79%	168.64%	100.00%	-
Tax	-366	-990	-405	-91	-80	-91	-33	49.28%
YoY %	63.03%	-144.44%	-345.05%	-13.75%	12.09%	-175.76%	-	-
Horiz. %	1,109.09%	3,000.00%	1,227.27%	275.76%	242.42%	275.76%	100.00%	-
NP	4,022	6,666	14,715	17,135	8,343	11,668	6,940	-8.68%
YoY %	-39.66%	-54.70%	-14.12%	105.38%	-28.50%	68.13%	-	-
Horiz. %	57.95%	96.05%	212.03%	246.90%	120.22%	168.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,022	6,666	14,715	17,135	8,343	11,668	6,940	-8.68%
YoY %	-39.66%	-54.70%	-14.12%	105.38%	-28.50%	68.13%	-	-
Horiz. %	57.95%	96.05%	212.03%	246.90%	120.22%	168.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.34%	12.93%	2.68%	0.53%	0.95%	0.77%	0.47%	-
YoY %	-35.50%	382.46%	405.66%	-44.21%	23.38%	63.83%	-	-
Horiz. %	1,774.47%	2,751.06%	570.21%	112.77%	202.13%	163.83%	100.00%	-
Total Cost	23,427	38,340	44,731	38,820	27,776	30,641	24,367	-0.65%
YoY %	-38.90%	-14.29%	15.23%	39.76%	-9.35%	25.75%	-	-
Horiz. %	96.14%	157.34%	183.57%	159.31%	113.99%	125.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,715	59,620	56,108	51,554	38,725	34,252	24,412	16.69%
YoY %	3.51%	6.26%	8.83%	33.13%	13.06%	40.31%	-	-
Horiz. %	252.81%	244.22%	229.84%	211.18%	158.63%	140.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	3,976	3,995	5,630	4,029	3,254	3,257	1,643	15.85%
YoY %	-0.48%	-29.04%	39.74%	23.82%	-0.09%	98.23%	-	-
Horiz. %	242.00%	243.15%	342.67%	245.22%	198.05%	198.23%	100.00%	-
Div Payout %	98.87%	59.94%	38.26%	23.52%	39.00%	27.92%	23.68%	-
YoY %	64.95%	56.66%	62.67%	-39.69%	39.68%	17.91%	-	-
Horiz. %	417.53%	253.12%	161.57%	99.32%	164.70%	117.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	61,715	59,620	56,108	51,554	38,725	34,252	24,412	16.69%
YoY %	3.51%	6.26%	8.83%	33.13%	13.06%	40.31%	-	-
Horiz. %	252.81%	244.22%	229.84%	211.18%	158.63%	140.31%	100.00%	-
NOSH	204,161	203,814	163,000	163,000	161,355	163,105	162,750	3.84%
YoY %	0.17%	25.04%	0.00%	1.02%	-1.07%	0.22%	-	-
Horiz. %	125.44%	125.23%	100.15%	100.15%	99.14%	100.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	14.65%	14.81%	24.75%	30.62%	23.10%	27.58%	22.17%	-
YoY %	-1.08%	-40.16%	-19.17%	32.55%	-16.24%	24.40%	-	-
Horiz. %	66.08%	66.80%	111.64%	138.11%	104.19%	124.40%	100.00%	-
ROE	6.52%	11.18%	26.23%	33.24%	21.54%	34.07%	28.43%	-
YoY %	-41.68%	-57.38%	-21.09%	54.32%	-36.78%	19.84%	-	-
Horiz. %	22.93%	39.32%	92.26%	116.92%	75.77%	119.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	13.79	22.65	37.08	34.73	22.38	25.94	19.24	-5.39%
YoY %	-39.12%	-38.92%	6.77%	55.18%	-13.72%	34.82%	-	-
Horiz. %	71.67%	117.72%	192.72%	180.51%	116.32%	134.82%	100.00%	-
EPS	2.02	3.35	9.18	10.64	5.17	7.15	4.26	-11.68%
YoY %	-39.70%	-63.51%	-13.72%	105.80%	-27.69%	67.84%	-	-
Horiz. %	47.42%	78.64%	215.49%	249.77%	121.36%	167.84%	100.00%	-
DPS	2.00	2.01	3.50	2.50	2.00	2.00	1.01	12.04%
YoY %	-0.50%	-42.57%	40.00%	25.00%	0.00%	98.02%	-	-
Horiz. %	198.02%	199.01%	346.53%	247.52%	198.02%	198.02%	100.00%	-
NAPS	0.31	0.30	0.35	0.32	0.24	0.21	0.15	12.84%
YoY %	3.33%	-14.29%	9.38%	33.33%	14.29%	40.00%	-	-
Horiz. %	206.67%	200.00%	233.33%	213.33%	160.00%	140.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 163,000
RPS	13.23	21.70	28.66	26.97	17.41	20.40	15.09	-2.16%
YoY %	-39.03%	-24.28%	6.27%	54.91%	-14.66%	35.19%	-	-
Horiz. %	87.67%	143.80%	189.93%	178.73%	115.37%	135.19%	100.00%	-
EPS	1.94	3.21	7.09	8.26	4.02	5.62	3.35	-8.69%
YoY %	-39.56%	-54.72%	-14.16%	105.47%	-28.47%	67.76%	-	-
Horiz. %	57.91%	95.82%	211.64%	246.57%	120.00%	167.76%	100.00%	-
DPS	1.92	1.93	2.71	1.94	1.57	1.57	0.79	15.93%
YoY %	-0.52%	-28.78%	39.69%	23.57%	0.00%	98.73%	-	-
Horiz. %	243.04%	244.30%	343.04%	245.57%	198.73%	198.73%	100.00%	-
NAPS	0.2975	0.2874	0.2705	0.2485	0.1867	0.1651	0.1177	16.69%
YoY %	3.51%	6.25%	8.85%	33.10%	13.08%	40.27%	-	-
Horiz. %	252.76%	244.18%	229.82%	211.13%	158.62%	140.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.585	0.695	1.30	1.56	0.50	0.74	0.275	-
P/RPS	4.24	3.07	3.51	4.49	2.23	2.85	1.43	19.83%
YoY %	38.11%	-12.54%	-21.83%	101.35%	-21.75%	99.30%	-	-
Horiz. %	296.50%	214.69%	245.45%	313.99%	155.94%	199.30%	100.00%	-
P/EPS	28.96	20.72	14.16	14.67	9.67	10.34	6.45	28.41%
YoY %	39.77%	46.33%	-3.48%	51.71%	-6.48%	60.31%	-	-
Horiz. %	448.99%	321.24%	219.53%	227.44%	149.92%	160.31%	100.00%	-
EY	3.45	4.83	7.06	6.82	10.34	9.67	15.51	-22.14%
YoY %	-28.57%	-31.59%	3.52%	-34.04%	6.93%	-37.65%	-	-
Horiz. %	22.24%	31.14%	45.52%	43.97%	66.67%	62.35%	100.00%	-
DY	3.42	2.89	2.69	1.60	4.00	2.70	3.67	-1.16%
YoY %	18.34%	7.43%	68.12%	-60.00%	48.15%	-26.43%	-	-
Horiz. %	93.19%	78.75%	73.30%	43.60%	108.99%	73.57%	100.00%	-
P/NAPS	1.89	2.32	3.71	4.88	2.08	3.52	1.83	0.53%
YoY %	-18.53%	-37.47%	-23.98%	134.62%	-40.91%	92.35%	-	-
Horiz. %	103.28%	126.78%	202.73%	266.67%	113.66%	192.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/20	28/08/19	28/08/18	28/08/17	16/08/16	21/08/15	28/08/14	-
Price	0.715	0.66	1.58	1.93	0.695	0.635	0.43	-
P/RPS	5.19	2.91	4.26	5.56	3.10	2.45	2.24	15.01%
YoY %	78.35%	-31.69%	-23.38%	79.35%	26.53%	9.38%	-	-
Horiz. %	231.70%	129.91%	190.18%	248.21%	138.39%	109.38%	100.00%	-
P/EPS	35.39	19.68	17.21	18.15	13.44	8.88	10.08	23.25%
YoY %	79.83%	14.35%	-5.18%	35.04%	51.35%	-11.90%	-	-
Horiz. %	351.09%	195.24%	170.73%	180.06%	133.33%	88.10%	100.00%	-
EY	2.83	5.08	5.81	5.51	7.44	11.27	9.92	-18.84%
YoY %	-44.29%	-12.56%	5.44%	-25.94%	-33.98%	13.61%	-	-
Horiz. %	28.53%	51.21%	58.57%	55.54%	75.00%	113.61%	100.00%	-
DY	2.80	3.05	2.22	1.30	2.88	3.15	2.35	2.96%
YoY %	-8.20%	37.39%	70.77%	-54.86%	-8.57%	34.04%	-	-
Horiz. %	119.15%	129.79%	94.47%	55.32%	122.55%	134.04%	100.00%	-
P/NAPS	2.31	2.20	4.51	6.03	2.90	3.02	2.87	-3.54%
YoY %	5.00%	-51.22%	-25.21%	107.93%	-3.97%	5.23%	-	-
Horiz. %	80.49%	76.66%	157.14%	210.10%	101.05%	105.23%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos