[AYS] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 72.37%
YoY- 145.2%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 591,352 593,717 608,624 582,244 563,799 548,902 552,200 4.66%
PBT 11,735 15,432 20,020 15,488 8,641 3,933 10,286 9.17%
Tax -3,452 -3,749 -4,394 -3,336 -1,545 -2,054 -3,406 0.89%
NP 8,283 11,682 15,626 12,152 7,096 1,878 6,880 13.15%
-
NP to SH 8,269 11,666 15,622 12,152 7,050 1,838 6,832 13.55%
-
Tax Rate 29.42% 24.29% 21.95% 21.54% 17.88% 52.22% 33.11% -
Total Cost 583,069 582,034 592,998 570,092 556,703 547,024 545,320 4.55%
-
Net Worth 217,309 220,642 216,838 216,838 213,375 209,229 209,229 2.55%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,812 5,072 - - 3,810 - - -
Div Payout % 46.11% 43.48% - - 54.05% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,309 220,642 216,838 216,838 213,375 209,229 209,229 2.55%
NOSH 381,244 380,418 380,418 380,418 381,027 380,418 380,418 0.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.40% 1.97% 2.57% 2.09% 1.26% 0.34% 1.25% -
ROE 3.81% 5.29% 7.20% 5.60% 3.30% 0.88% 3.27% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 155.11 156.07 159.99 153.05 147.97 144.29 145.16 4.51%
EPS 2.17 3.07 4.10 3.20 1.85 0.48 1.80 13.25%
DPS 1.00 1.33 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.57 0.58 0.57 0.57 0.56 0.55 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 141.17 141.73 145.29 138.99 134.59 131.04 131.82 4.67%
EPS 1.97 2.79 3.73 2.90 1.68 0.44 1.63 13.44%
DPS 0.91 1.21 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.5188 0.5267 0.5176 0.5176 0.5094 0.4995 0.4995 2.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.285 0.285 0.265 0.265 0.26 0.27 0.33 -
P/RPS 0.18 0.18 0.17 0.17 0.18 0.19 0.23 -15.06%
P/EPS 13.14 9.29 6.45 8.30 14.05 55.86 18.37 -20.00%
EY 7.61 10.76 15.50 12.05 7.12 1.79 5.44 25.05%
DY 3.51 4.68 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.50 0.49 0.46 0.46 0.46 0.49 0.60 -11.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 17/02/15 11/11/14 -
Price 0.26 0.29 0.245 0.215 0.245 0.265 0.29 -
P/RPS 0.17 0.19 0.15 0.14 0.17 0.18 0.20 -10.25%
P/EPS 11.99 9.46 5.97 6.73 13.24 54.83 16.15 -17.99%
EY 8.34 10.58 16.76 14.86 7.55 1.82 6.19 21.96%
DY 3.85 4.60 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.38 0.44 0.48 0.53 -9.00%

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
Post a Comment