[AYS] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -25.32%
YoY- 534.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 543,278 579,248 591,352 593,717 608,624 582,244 563,799 -2.43%
PBT 43,202 57,548 11,735 15,432 20,020 15,488 8,641 191.53%
Tax -11,210 -14,504 -3,452 -3,749 -4,394 -3,336 -1,545 273.43%
NP 31,992 43,044 8,283 11,682 15,626 12,152 7,096 172.16%
-
NP to SH 31,954 42,956 8,269 11,666 15,622 12,152 7,050 173.12%
-
Tax Rate 25.95% 25.20% 29.42% 24.29% 21.95% 21.54% 17.88% -
Total Cost 511,286 536,204 583,069 582,034 592,998 570,092 556,703 -5.50%
-
Net Worth 232,054 224,446 217,309 220,642 216,838 216,838 213,375 5.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,412 - 3,812 5,072 - - 3,810 107.37%
Div Payout % 35.72% - 46.11% 43.48% - - 54.05% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 232,054 224,446 217,309 220,642 216,838 216,838 213,375 5.73%
NOSH 380,418 380,418 381,244 380,418 380,418 380,418 381,027 -0.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.89% 7.43% 1.40% 1.97% 2.57% 2.09% 1.26% -
ROE 13.77% 19.14% 3.81% 5.29% 7.20% 5.60% 3.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 142.81 152.27 155.11 156.07 159.99 153.05 147.97 -2.33%
EPS 8.40 11.28 2.17 3.07 4.10 3.20 1.85 173.44%
DPS 3.00 0.00 1.00 1.33 0.00 0.00 1.00 107.59%
NAPS 0.61 0.59 0.57 0.58 0.57 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 129.83 138.42 141.32 141.88 145.44 139.14 134.73 -2.43%
EPS 7.64 10.27 1.98 2.79 3.73 2.90 1.68 173.73%
DPS 2.73 0.00 0.91 1.21 0.00 0.00 0.91 107.59%
NAPS 0.5545 0.5364 0.5193 0.5273 0.5182 0.5182 0.5099 5.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.365 0.29 0.285 0.285 0.265 0.265 0.26 -
P/RPS 0.26 0.19 0.18 0.18 0.17 0.17 0.18 27.69%
P/EPS 4.35 2.57 13.14 9.29 6.45 8.30 14.05 -54.13%
EY 23.01 38.94 7.61 10.76 15.50 12.05 7.12 118.12%
DY 8.22 0.00 3.51 4.68 0.00 0.00 3.85 65.57%
P/NAPS 0.60 0.49 0.50 0.49 0.46 0.46 0.46 19.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 -
Price 0.345 0.29 0.26 0.29 0.245 0.215 0.245 -
P/RPS 0.24 0.19 0.17 0.19 0.15 0.14 0.17 25.76%
P/EPS 4.11 2.57 11.99 9.46 5.97 6.73 13.24 -54.05%
EY 24.35 38.94 8.34 10.58 16.76 14.86 7.55 117.82%
DY 8.70 0.00 3.85 4.60 0.00 0.00 4.08 65.43%
P/NAPS 0.57 0.49 0.46 0.50 0.43 0.38 0.44 18.78%

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