[AYS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 29.87%
YoY- 253.49%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 530,084 402,593 271,639 144,812 591,352 445,288 304,312 44.72%
PBT 39,665 28,994 21,601 14,387 11,735 11,574 10,010 150.19%
Tax -11,933 -7,524 -5,605 -3,626 -3,452 -2,812 -2,197 208.67%
NP 27,732 21,470 15,996 10,761 8,283 8,762 7,813 132.50%
-
NP to SH 27,835 21,446 15,977 10,739 8,269 8,750 7,811 133.12%
-
Tax Rate 30.08% 25.95% 25.95% 25.20% 29.42% 24.30% 21.95% -
Total Cost 502,352 381,123 255,643 134,051 583,069 436,526 296,499 42.07%
-
Net Worth 235,859 232,054 232,054 224,446 217,309 220,642 216,838 5.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,510 5,706 5,706 - 3,812 3,804 - -
Div Payout % 34.17% 26.61% 35.72% - 46.11% 43.48% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 235,859 232,054 232,054 224,446 217,309 220,642 216,838 5.76%
NOSH 380,418 380,418 380,418 380,418 381,244 380,418 380,418 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.23% 5.33% 5.89% 7.43% 1.40% 1.97% 2.57% -
ROE 11.80% 9.24% 6.89% 4.78% 3.81% 3.97% 3.60% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 139.34 105.83 71.41 38.07 155.11 117.05 79.99 44.72%
EPS 7.32 5.64 4.20 2.82 2.17 2.30 2.05 133.43%
DPS 2.50 1.50 1.50 0.00 1.00 1.00 0.00 -
NAPS 0.62 0.61 0.61 0.59 0.57 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 126.68 96.21 64.91 34.61 141.32 106.41 72.72 44.72%
EPS 6.65 5.12 3.82 2.57 1.98 2.09 1.87 132.80%
DPS 2.27 1.36 1.36 0.00 0.91 0.91 0.00 -
NAPS 0.5636 0.5545 0.5545 0.5364 0.5193 0.5273 0.5182 5.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.39 0.325 0.365 0.29 0.285 0.285 0.265 -
P/RPS 0.28 0.31 0.51 0.76 0.18 0.24 0.33 -10.36%
P/EPS 5.33 5.76 8.69 10.27 13.14 12.39 12.91 -44.52%
EY 18.76 17.35 11.51 9.73 7.61 8.07 7.75 80.18%
DY 6.41 4.62 4.11 0.00 3.51 3.51 0.00 -
P/NAPS 0.63 0.53 0.60 0.49 0.50 0.49 0.46 23.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 -
Price 0.545 0.34 0.345 0.29 0.26 0.29 0.245 -
P/RPS 0.39 0.32 0.48 0.76 0.17 0.25 0.31 16.52%
P/EPS 7.45 6.03 8.21 10.27 11.99 12.61 11.93 -26.91%
EY 13.43 16.58 12.17 9.73 8.34 7.93 8.38 36.90%
DY 4.59 4.41 4.35 0.00 3.85 3.45 0.00 -
P/NAPS 0.88 0.56 0.57 0.49 0.46 0.50 0.43 61.12%

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