[AYS] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -29.12%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 536,790 543,278 579,248 591,352 593,717 608,624 582,244 -5.25%
PBT 38,658 43,202 57,548 11,735 15,432 20,020 15,488 83.49%
Tax -10,032 -11,210 -14,504 -3,452 -3,749 -4,394 -3,336 107.64%
NP 28,626 31,992 43,044 8,283 11,682 15,626 12,152 76.58%
-
NP to SH 28,594 31,954 42,956 8,269 11,666 15,622 12,152 76.45%
-
Tax Rate 25.95% 25.95% 25.20% 29.42% 24.29% 21.95% 21.54% -
Total Cost 508,164 511,286 536,204 583,069 582,034 592,998 570,092 -7.34%
-
Net Worth 232,054 232,054 224,446 217,309 220,642 216,838 216,838 4.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,608 11,412 - 3,812 5,072 - - -
Div Payout % 26.61% 35.72% - 46.11% 43.48% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 232,054 232,054 224,446 217,309 220,642 216,838 216,838 4.60%
NOSH 380,418 380,418 380,418 381,244 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.33% 5.89% 7.43% 1.40% 1.97% 2.57% 2.09% -
ROE 12.32% 13.77% 19.14% 3.81% 5.29% 7.20% 5.60% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 141.11 142.81 152.27 155.11 156.07 159.99 153.05 -5.24%
EPS 7.52 8.40 11.28 2.17 3.07 4.10 3.20 76.30%
DPS 2.00 3.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.61 0.61 0.59 0.57 0.58 0.57 0.57 4.60%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 128.14 129.69 138.28 141.17 141.73 145.29 138.99 -5.25%
EPS 6.83 7.63 10.25 1.97 2.79 3.73 2.90 76.55%
DPS 1.82 2.72 0.00 0.91 1.21 0.00 0.00 -
NAPS 0.554 0.554 0.5358 0.5188 0.5267 0.5176 0.5176 4.61%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.325 0.365 0.29 0.285 0.285 0.265 0.265 -
P/RPS 0.23 0.26 0.19 0.18 0.18 0.17 0.17 22.21%
P/EPS 4.32 4.35 2.57 13.14 9.29 6.45 8.30 -35.16%
EY 23.13 23.01 38.94 7.61 10.76 15.50 12.05 54.14%
DY 6.15 8.22 0.00 3.51 4.68 0.00 0.00 -
P/NAPS 0.53 0.60 0.49 0.50 0.49 0.46 0.46 9.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 -
Price 0.34 0.345 0.29 0.26 0.29 0.245 0.215 -
P/RPS 0.24 0.24 0.19 0.17 0.19 0.15 0.14 43.00%
P/EPS 4.52 4.11 2.57 11.99 9.46 5.97 6.73 -23.21%
EY 22.11 24.35 38.94 8.34 10.58 16.76 14.86 30.17%
DY 5.88 8.70 0.00 3.85 4.60 0.00 0.00 -
P/NAPS 0.56 0.57 0.49 0.46 0.50 0.43 0.38 29.34%

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