[AYS] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -9.03%
YoY- 3651.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,311,716 1,408,684 1,116,486 965,284 969,398 1,052,796 753,658 44.64%
PBT 90,222 137,708 145,472 148,653 166,204 186,852 28,924 113.33%
Tax -23,638 -38,028 -28,948 -27,074 -28,636 -34,252 -4,352 208.67%
NP 66,584 99,680 116,524 121,578 137,568 152,600 24,572 94.24%
-
NP to SH 59,532 87,764 101,428 103,929 114,246 129,416 19,004 113.94%
-
Tax Rate 26.20% 27.61% 19.90% 18.21% 17.23% 18.33% 15.05% -
Total Cost 1,245,132 1,309,004 999,962 843,705 831,830 900,196 729,086 42.82%
-
Net Worth 426,827 418,458 372,190 356,352 334,767 308,138 277,705 33.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 15,837 15,837 22,825 22,825 - -
Div Payout % - - 15.61% 15.24% 19.98% 17.64% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 426,827 418,458 372,190 356,352 334,767 308,138 277,705 33.14%
NOSH 418,458 418,458 418,458 418,458 380,418 380,418 380,418 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.08% 7.08% 10.44% 12.60% 14.19% 14.49% 3.26% -
ROE 13.95% 20.97% 27.25% 29.16% 34.13% 42.00% 6.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 313.46 336.64 281.98 243.79 254.82 276.75 198.11 35.74%
EPS 14.22 20.96 25.62 26.25 30.04 34.00 5.00 100.60%
DPS 0.00 0.00 4.00 4.00 6.00 6.00 0.00 -
NAPS 1.02 1.00 0.94 0.90 0.88 0.81 0.73 24.95%
Adjusted Per Share Value based on latest NOSH - 418,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 313.14 336.29 266.53 230.44 231.42 251.33 179.92 44.64%
EPS 14.21 20.95 24.21 24.81 27.27 30.89 4.54 113.82%
DPS 0.00 0.00 3.78 3.78 5.45 5.45 0.00 -
NAPS 1.0189 0.999 0.8885 0.8507 0.7992 0.7356 0.6629 33.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.49 0.55 0.695 0.69 0.38 0.335 -
P/RPS 0.12 0.15 0.20 0.29 0.27 0.14 0.17 -20.70%
P/EPS 2.67 2.34 2.15 2.65 2.30 1.12 6.71 -45.87%
EY 37.44 42.80 46.58 37.77 43.52 89.52 14.91 84.64%
DY 0.00 0.00 7.27 5.76 8.70 15.79 0.00 -
P/NAPS 0.37 0.49 0.59 0.77 0.78 0.47 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 25/08/21 31/05/21 -
Price 0.41 0.455 0.49 0.695 0.685 0.39 0.43 -
P/RPS 0.13 0.14 0.17 0.29 0.27 0.14 0.22 -29.55%
P/EPS 2.88 2.17 1.91 2.65 2.28 1.15 8.61 -51.78%
EY 34.70 46.09 52.28 37.77 43.84 87.23 11.62 107.23%
DY 0.00 0.00 8.16 5.76 8.76 15.38 0.00 -
P/NAPS 0.40 0.46 0.52 0.77 0.78 0.48 0.59 -22.80%

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