[AYS] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -32.17%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,188,844 1,313,765 1,303,258 1,311,716 1,408,684 1,116,486 965,284 14.94%
PBT 49,944 54,634 52,008 90,222 137,708 145,472 148,653 -51.76%
Tax -10,236 -12,601 -15,456 -23,638 -38,028 -28,948 -27,074 -47.80%
NP 39,708 42,033 36,552 66,584 99,680 116,524 121,578 -52.67%
-
NP to SH 36,652 40,126 33,166 59,532 87,764 101,428 103,929 -50.17%
-
Tax Rate 20.49% 23.06% 29.72% 26.20% 27.61% 19.90% 18.21% -
Total Cost 1,149,136 1,271,732 1,266,706 1,245,132 1,309,004 999,962 843,705 22.94%
-
Net Worth 451,935 443,566 418,458 426,827 418,458 372,190 356,352 17.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 4,184 - - - 15,837 15,837 -
Div Payout % - 10.43% - - - 15.61% 15.24% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 451,935 443,566 418,458 426,827 418,458 372,190 356,352 17.21%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 418,458 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.34% 3.20% 2.80% 5.08% 7.08% 10.44% 12.60% -
ROE 8.11% 9.05% 7.93% 13.95% 20.97% 27.25% 29.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 284.10 313.95 311.44 313.46 336.64 281.98 243.79 10.77%
EPS 8.76 9.59 7.92 14.22 20.96 25.62 26.25 -51.98%
DPS 0.00 1.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 1.08 1.06 1.00 1.02 1.00 0.94 0.90 12.96%
Adjusted Per Share Value based on latest NOSH - 418,458
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 283.80 313.63 311.12 313.14 336.29 266.53 230.44 14.93%
EPS 8.75 9.58 7.92 14.21 20.95 24.21 24.81 -50.17%
DPS 0.00 1.00 0.00 0.00 0.00 3.78 3.78 -
NAPS 1.0789 1.0589 0.999 1.0189 0.999 0.8885 0.8507 17.21%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.375 0.385 0.43 0.38 0.49 0.55 0.695 -
P/RPS 0.13 0.12 0.14 0.12 0.15 0.20 0.29 -41.51%
P/EPS 4.28 4.02 5.43 2.67 2.34 2.15 2.65 37.77%
EY 23.36 24.91 18.43 37.44 42.80 46.58 37.77 -27.47%
DY 0.00 2.60 0.00 0.00 0.00 7.27 5.76 -
P/NAPS 0.35 0.36 0.43 0.37 0.49 0.59 0.77 -40.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.425 0.35 0.455 0.41 0.455 0.49 0.695 -
P/RPS 0.15 0.11 0.15 0.13 0.14 0.17 0.29 -35.64%
P/EPS 4.85 3.65 5.74 2.88 2.17 1.91 2.65 49.78%
EY 20.61 27.40 17.42 34.70 46.09 52.28 37.77 -33.29%
DY 0.00 2.86 0.00 0.00 0.00 8.16 5.76 -
P/NAPS 0.39 0.33 0.46 0.40 0.46 0.52 0.77 -36.53%

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