[AYS] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -10.51%
YoY- 145.1%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 559,862 500,200 530,084 536,790 543,278 579,248 591,352 -3.57%
PBT 34,572 33,136 39,665 38,658 43,202 57,548 11,735 105.37%
Tax -9,364 -8,964 -11,933 -10,032 -11,210 -14,504 -3,452 94.38%
NP 25,208 24,172 27,732 28,626 31,992 43,044 8,283 109.86%
-
NP to SH 25,172 24,152 27,835 28,594 31,954 42,956 8,269 109.90%
-
Tax Rate 27.09% 27.05% 30.08% 25.95% 25.95% 25.20% 29.42% -
Total Cost 534,654 476,028 502,352 508,164 511,286 536,204 583,069 -5.61%
-
Net Worth 247,271 243,467 235,859 232,054 232,054 224,446 217,309 8.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 9,510 7,608 11,412 - 3,812 -
Div Payout % - - 34.17% 26.61% 35.72% - 46.11% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,271 243,467 235,859 232,054 232,054 224,446 217,309 8.98%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 381,244 -0.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.50% 4.83% 5.23% 5.33% 5.89% 7.43% 1.40% -
ROE 10.18% 9.92% 11.80% 12.32% 13.77% 19.14% 3.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 147.17 131.49 139.34 141.11 142.81 152.27 155.11 -3.43%
EPS 6.62 6.36 7.32 7.52 8.40 11.28 2.17 110.20%
DPS 0.00 0.00 2.50 2.00 3.00 0.00 1.00 -
NAPS 0.65 0.64 0.62 0.61 0.61 0.59 0.57 9.14%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 133.65 119.41 126.54 128.14 129.69 138.28 141.17 -3.58%
EPS 6.01 5.77 6.64 6.83 7.63 10.25 1.97 110.20%
DPS 0.00 0.00 2.27 1.82 2.72 0.00 0.91 -
NAPS 0.5903 0.5812 0.563 0.554 0.554 0.5358 0.5188 8.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.50 0.615 0.39 0.325 0.365 0.29 0.285 -
P/RPS 0.34 0.47 0.28 0.23 0.26 0.19 0.18 52.74%
P/EPS 7.56 9.69 5.33 4.32 4.35 2.57 13.14 -30.80%
EY 13.23 10.32 18.76 23.13 23.01 38.94 7.61 44.53%
DY 0.00 0.00 6.41 6.15 8.22 0.00 3.51 -
P/NAPS 0.77 0.96 0.63 0.53 0.60 0.49 0.50 33.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 23/05/17 20/02/17 22/11/16 23/08/16 18/05/16 -
Price 0.495 0.555 0.545 0.34 0.345 0.29 0.26 -
P/RPS 0.34 0.42 0.39 0.24 0.24 0.19 0.17 58.67%
P/EPS 7.48 8.74 7.45 4.52 4.11 2.57 11.99 -26.96%
EY 13.37 11.44 13.43 22.11 24.35 38.94 8.34 36.93%
DY 0.00 0.00 4.59 5.88 8.70 0.00 3.85 -
P/NAPS 0.76 0.87 0.88 0.56 0.57 0.49 0.46 39.71%

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