[AYS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -78.37%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,313,765 977,444 655,858 352,171 1,116,486 723,963 484,699 94.51%
PBT 54,634 39,006 45,111 34,427 145,472 111,490 83,102 -24.41%
Tax -12,601 -11,592 -11,819 -9,507 -28,948 -20,306 -14,318 -8.17%
NP 42,033 27,414 33,292 24,920 116,524 91,184 68,784 -28.01%
-
NP to SH 40,126 24,875 29,766 21,941 101,428 77,947 57,123 -20.99%
-
Tax Rate 23.06% 29.72% 26.20% 27.61% 19.90% 18.21% 17.23% -
Total Cost 1,271,732 950,030 622,566 327,251 999,962 632,779 415,915 110.80%
-
Net Worth 443,566 418,458 426,827 418,458 372,190 356,352 334,767 20.65%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 4,184 - - - 15,837 11,878 11,412 -48.80%
Div Payout % 10.43% - - - 15.61% 15.24% 19.98% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 443,566 418,458 426,827 418,458 372,190 356,352 334,767 20.65%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 380,418 6.56%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.20% 2.80% 5.08% 7.08% 10.44% 12.60% 14.19% -
ROE 9.05% 5.94% 6.97% 5.24% 27.25% 21.87% 17.06% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 313.95 233.58 156.73 84.16 281.98 182.84 127.41 82.53%
EPS 9.59 5.94 7.11 5.24 25.62 19.69 15.02 -25.87%
DPS 1.00 0.00 0.00 0.00 4.00 3.00 3.00 -51.95%
NAPS 1.06 1.00 1.02 1.00 0.94 0.90 0.88 13.22%
Adjusted Per Share Value based on latest NOSH - 418,458
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 313.63 233.34 156.57 84.07 266.53 172.83 115.71 94.51%
EPS 9.58 5.94 7.11 5.24 24.21 18.61 13.64 -21.00%
DPS 1.00 0.00 0.00 0.00 3.78 2.84 2.72 -48.71%
NAPS 1.0589 0.999 1.0189 0.999 0.8885 0.8507 0.7992 20.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.385 0.43 0.38 0.49 0.55 0.695 0.69 -
P/RPS 0.12 0.18 0.24 0.58 0.20 0.38 0.54 -63.34%
P/EPS 4.02 7.23 5.34 9.35 2.15 3.53 4.60 -8.60%
EY 24.91 13.82 18.72 10.70 46.58 28.33 21.76 9.44%
DY 2.60 0.00 0.00 0.00 7.27 4.32 4.35 -29.06%
P/NAPS 0.36 0.43 0.37 0.49 0.59 0.77 0.78 -40.30%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 -
Price 0.35 0.455 0.41 0.455 0.49 0.695 0.685 -
P/RPS 0.11 0.19 0.26 0.54 0.17 0.38 0.54 -65.41%
P/EPS 3.65 7.65 5.76 8.68 1.91 3.53 4.56 -13.80%
EY 27.40 13.06 17.35 11.52 52.28 28.33 21.92 16.05%
DY 2.86 0.00 0.00 0.00 8.16 4.32 4.38 -24.75%
P/NAPS 0.33 0.46 0.40 0.46 0.52 0.77 0.78 -43.67%

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