[AYS] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -13.23%
YoY- -43.78%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 562,508 554,900 559,862 500,200 530,084 536,790 543,278 2.34%
PBT 32,655 35,014 34,572 33,136 39,665 38,658 43,202 -17.03%
Tax -9,124 -7,522 -9,364 -8,964 -11,933 -10,032 -11,210 -12.83%
NP 23,531 27,492 25,208 24,172 27,732 28,626 31,992 -18.53%
-
NP to SH 23,504 27,453 25,172 24,152 27,835 28,594 31,954 -18.53%
-
Tax Rate 27.94% 21.48% 27.09% 27.05% 30.08% 25.95% 25.95% -
Total Cost 538,977 527,408 534,654 476,028 502,352 508,164 511,286 3.58%
-
Net Worth 262,488 254,880 247,271 243,467 235,859 232,054 232,054 8.57%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,510 7,608 - - 9,510 7,608 11,412 -11.45%
Div Payout % 40.46% 27.71% - - 34.17% 26.61% 35.72% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 262,488 254,880 247,271 243,467 235,859 232,054 232,054 8.57%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.18% 4.95% 4.50% 4.83% 5.23% 5.33% 5.89% -
ROE 8.95% 10.77% 10.18% 9.92% 11.80% 12.32% 13.77% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 147.87 145.87 147.17 131.49 139.34 141.11 142.81 2.35%
EPS 6.18 7.21 6.62 6.36 7.32 7.52 8.40 -18.51%
DPS 2.50 2.00 0.00 0.00 2.50 2.00 3.00 -11.45%
NAPS 0.69 0.67 0.65 0.64 0.62 0.61 0.61 8.57%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 134.28 132.47 133.65 119.41 126.54 128.14 129.69 2.34%
EPS 5.61 6.55 6.01 5.77 6.64 6.83 7.63 -18.55%
DPS 2.27 1.82 0.00 0.00 2.27 1.82 2.72 -11.36%
NAPS 0.6266 0.6085 0.5903 0.5812 0.563 0.554 0.554 8.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.38 0.435 0.50 0.615 0.39 0.325 0.365 -
P/RPS 0.26 0.30 0.34 0.47 0.28 0.23 0.26 0.00%
P/EPS 6.15 6.03 7.56 9.69 5.33 4.32 4.35 25.99%
EY 16.26 16.59 13.23 10.32 18.76 23.13 23.01 -20.68%
DY 6.58 4.60 0.00 0.00 6.41 6.15 8.22 -13.79%
P/NAPS 0.55 0.65 0.77 0.96 0.63 0.53 0.60 -5.64%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 26/02/18 20/11/17 21/08/17 23/05/17 20/02/17 22/11/16 -
Price 0.395 0.42 0.495 0.555 0.545 0.34 0.345 -
P/RPS 0.27 0.29 0.34 0.42 0.39 0.24 0.24 8.17%
P/EPS 6.39 5.82 7.48 8.74 7.45 4.52 4.11 34.24%
EY 15.64 17.18 13.37 11.44 13.43 22.11 24.35 -25.57%
DY 6.33 4.76 0.00 0.00 4.59 5.88 8.70 -19.12%
P/NAPS 0.57 0.63 0.76 0.87 0.88 0.56 0.57 0.00%

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