[AYS] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 585.9%
YoY- 280.58%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 965,284 969,398 1,052,796 753,658 705,898 589,566 431,736 70.73%
PBT 148,653 166,204 186,852 28,924 5,892 -11,288 -25,500 -
Tax -27,074 -28,636 -34,252 -4,352 -117 -326 -476 1368.13%
NP 121,578 137,568 152,600 24,572 5,774 -11,614 -25,976 -
-
NP to SH 103,929 114,246 129,416 19,004 2,770 -13,098 -26,996 -
-
Tax Rate 18.21% 17.23% 18.33% 15.05% 1.99% - - -
Total Cost 843,705 831,830 900,196 729,086 700,124 601,180 457,712 50.16%
-
Net Worth 356,352 334,767 308,138 277,705 258,684 251,075 251,075 26.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 15,837 22,825 22,825 - - - - -
Div Payout % 15.24% 19.98% 17.64% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 356,352 334,767 308,138 277,705 258,684 251,075 251,075 26.21%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.60% 14.19% 14.49% 3.26% 0.82% -1.97% -6.02% -
ROE 29.16% 34.13% 42.00% 6.84% 1.07% -5.22% -10.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 243.79 254.82 276.75 198.11 185.56 154.98 113.49 66.25%
EPS 26.25 30.04 34.00 5.00 0.73 -3.44 -7.08 -
DPS 4.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.81 0.73 0.68 0.66 0.66 22.90%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 230.68 231.66 251.59 180.10 168.69 140.89 103.17 70.73%
EPS 24.84 27.30 30.93 4.54 0.66 -3.13 -6.45 -
DPS 3.78 5.45 5.45 0.00 0.00 0.00 0.00 -
NAPS 0.8516 0.80 0.7364 0.6636 0.6182 0.60 0.60 26.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.695 0.69 0.38 0.335 0.32 0.175 0.17 -
P/RPS 0.29 0.27 0.14 0.17 0.17 0.11 0.15 55.00%
P/EPS 2.65 2.30 1.12 6.71 43.94 -5.08 -2.40 -
EY 37.77 43.52 89.52 14.91 2.28 -19.67 -41.74 -
DY 5.76 8.70 15.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.47 0.46 0.47 0.27 0.26 105.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 25/08/21 31/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.695 0.685 0.39 0.43 0.285 0.205 0.165 -
P/RPS 0.29 0.27 0.14 0.22 0.15 0.13 0.15 55.00%
P/EPS 2.65 2.28 1.15 8.61 39.13 -5.95 -2.33 -
EY 37.77 43.84 87.23 11.62 2.56 -16.80 -43.01 -
DY 5.76 8.76 15.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.48 0.59 0.42 0.31 0.25 111.25%

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