[AYS] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -13.47%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,313,765 1,303,258 1,311,716 1,408,684 1,116,486 965,284 969,398 22.48%
PBT 54,634 52,008 90,222 137,708 145,472 148,653 166,204 -52.40%
Tax -12,601 -15,456 -23,638 -38,028 -28,948 -27,074 -28,636 -42.17%
NP 42,033 36,552 66,584 99,680 116,524 121,578 137,568 -54.66%
-
NP to SH 40,126 33,166 59,532 87,764 101,428 103,929 114,246 -50.25%
-
Tax Rate 23.06% 29.72% 26.20% 27.61% 19.90% 18.21% 17.23% -
Total Cost 1,271,732 1,266,706 1,245,132 1,309,004 999,962 843,705 831,830 32.74%
-
Net Worth 443,566 418,458 426,827 418,458 372,190 356,352 334,767 20.65%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 4,184 - - - 15,837 15,837 22,825 -67.76%
Div Payout % 10.43% - - - 15.61% 15.24% 19.98% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 443,566 418,458 426,827 418,458 372,190 356,352 334,767 20.65%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 380,418 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.20% 2.80% 5.08% 7.08% 10.44% 12.60% 14.19% -
ROE 9.05% 7.93% 13.95% 20.97% 27.25% 29.16% 34.13% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 313.95 311.44 313.46 336.64 281.98 243.79 254.82 14.94%
EPS 9.59 7.92 14.22 20.96 25.62 26.25 30.04 -53.32%
DPS 1.00 0.00 0.00 0.00 4.00 4.00 6.00 -69.74%
NAPS 1.06 1.00 1.02 1.00 0.94 0.90 0.88 13.22%
Adjusted Per Share Value based on latest NOSH - 418,458
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 313.63 311.12 313.14 336.29 266.53 230.44 231.42 22.48%
EPS 9.58 7.92 14.21 20.95 24.21 24.81 27.27 -50.24%
DPS 1.00 0.00 0.00 0.00 3.78 3.78 5.45 -67.74%
NAPS 1.0589 0.999 1.0189 0.999 0.8885 0.8507 0.7992 20.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.385 0.43 0.38 0.49 0.55 0.695 0.69 -
P/RPS 0.12 0.14 0.12 0.15 0.20 0.29 0.27 -41.79%
P/EPS 4.02 5.43 2.67 2.34 2.15 2.65 2.30 45.14%
EY 24.91 18.43 37.44 42.80 46.58 37.77 43.52 -31.08%
DY 2.60 0.00 0.00 0.00 7.27 5.76 8.70 -55.33%
P/NAPS 0.36 0.43 0.37 0.49 0.59 0.77 0.78 -40.30%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 -
Price 0.35 0.455 0.41 0.455 0.49 0.695 0.685 -
P/RPS 0.11 0.15 0.13 0.14 0.17 0.29 0.27 -45.07%
P/EPS 3.65 5.74 2.88 2.17 1.91 2.65 2.28 36.88%
EY 27.40 17.42 34.70 46.09 52.28 37.77 43.84 -26.92%
DY 2.86 0.00 0.00 0.00 8.16 5.76 8.76 -52.61%
P/NAPS 0.33 0.46 0.40 0.46 0.52 0.77 0.78 -43.67%

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