[MMSV] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 62.76%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,291 39,692 26,674 16,258 18,723 25,739 6,383 30.32%
PBT 8,195 10,511 5,030 -3,123 -8,550 416 -4,867 -
Tax -97 -55 -8 12 -445 -8 0 -
NP 8,098 10,456 5,022 -3,111 -8,995 408 -4,867 -
-
NP to SH 8,098 10,456 5,022 -3,111 -8,995 408 -4,867 -
-
Tax Rate 1.18% 0.52% 0.16% - - 1.92% - -
Total Cost 23,193 29,236 21,652 19,369 27,718 25,331 11,250 12.80%
-
Net Worth 36,090 30,901 22,851 17,941 20,962 18,685 17,948 12.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,271 3,270 - - - - - -
Div Payout % 40.40% 31.27% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 36,090 30,901 22,851 17,941 20,962 18,685 17,948 12.34%
NOSH 164,047 162,641 163,225 163,103 161,250 155,714 163,169 0.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.88% 26.34% 18.83% -19.14% -48.04% 1.59% -76.25% -
ROE 22.44% 33.84% 21.98% -17.34% -42.91% 2.18% -27.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.07 24.40 16.34 9.97 11.61 16.53 3.91 30.20%
EPS 4.94 6.43 3.08 -1.91 -5.58 0.26 -2.98 -
DPS 2.00 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.14 0.11 0.13 0.12 0.11 12.24%
Adjusted Per Share Value based on latest NOSH - 163,103
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.08 19.13 12.86 7.84 9.03 12.41 3.08 30.29%
EPS 3.90 5.04 2.42 -1.50 -4.34 0.20 -2.35 -
DPS 1.58 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.149 0.1102 0.0865 0.1011 0.0901 0.0865 12.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.595 0.525 0.205 0.09 0.12 0.10 0.30 -
P/RPS 3.12 2.15 1.25 0.90 1.03 0.60 7.67 -13.91%
P/EPS 12.05 8.17 6.66 -4.72 -2.15 38.17 -10.06 -
EY 8.30 12.25 15.01 -21.19 -46.49 2.62 -9.94 -
DY 3.36 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.76 1.46 0.82 0.92 0.83 2.73 -0.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 24/02/14 27/02/13 27/02/12 23/02/11 25/02/10 -
Price 0.48 0.635 0.215 0.11 0.11 0.11 0.17 -
P/RPS 2.52 2.60 1.32 1.10 0.95 0.67 4.35 -8.69%
P/EPS 9.72 9.88 6.99 -5.77 -1.97 41.98 -5.70 -
EY 10.28 10.12 14.31 -17.34 -50.71 2.38 -17.55 -
DY 4.17 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 3.34 1.54 1.00 0.85 0.92 1.55 5.84%

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