[AYS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 12.02%
YoY- 534.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 271,639 144,812 591,352 445,288 304,312 145,561 563,799 -38.46%
PBT 21,601 14,387 11,735 11,574 10,010 3,872 8,641 83.88%
Tax -5,605 -3,626 -3,452 -2,812 -2,197 -834 -1,545 135.54%
NP 15,996 10,761 8,283 8,762 7,813 3,038 7,096 71.66%
-
NP to SH 15,977 10,739 8,269 8,750 7,811 3,038 7,050 72.27%
-
Tax Rate 25.95% 25.20% 29.42% 24.30% 21.95% 21.54% 17.88% -
Total Cost 255,643 134,051 583,069 436,526 296,499 142,523 556,703 -40.39%
-
Net Worth 232,054 224,446 217,309 220,642 216,838 216,838 213,375 5.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,706 - 3,812 3,804 - - 3,810 30.80%
Div Payout % 35.72% - 46.11% 43.48% - - 54.05% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 232,054 224,446 217,309 220,642 216,838 216,838 213,375 5.73%
NOSH 380,418 380,418 381,244 380,418 380,418 380,418 381,027 -0.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.89% 7.43% 1.40% 1.97% 2.57% 2.09% 1.26% -
ROE 6.89% 4.78% 3.81% 3.97% 3.60% 1.40% 3.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.41 38.07 155.11 117.05 79.99 38.26 147.97 -38.39%
EPS 4.20 2.82 2.17 2.30 2.05 0.80 1.85 72.47%
DPS 1.50 0.00 1.00 1.00 0.00 0.00 1.00 30.94%
NAPS 0.61 0.59 0.57 0.58 0.57 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.91 34.61 141.32 106.41 72.72 34.79 134.73 -38.46%
EPS 3.82 2.57 1.98 2.09 1.87 0.73 1.68 72.65%
DPS 1.36 0.00 0.91 0.91 0.00 0.00 0.91 30.62%
NAPS 0.5545 0.5364 0.5193 0.5273 0.5182 0.5182 0.5099 5.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.365 0.29 0.285 0.285 0.265 0.265 0.26 -
P/RPS 0.51 0.76 0.18 0.24 0.33 0.69 0.18 99.85%
P/EPS 8.69 10.27 13.14 12.39 12.91 33.18 14.05 -27.34%
EY 11.51 9.73 7.61 8.07 7.75 3.01 7.12 37.62%
DY 4.11 0.00 3.51 3.51 0.00 0.00 3.85 4.44%
P/NAPS 0.60 0.49 0.50 0.49 0.46 0.46 0.46 19.32%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 27/05/15 -
Price 0.345 0.29 0.26 0.29 0.245 0.215 0.245 -
P/RPS 0.48 0.76 0.17 0.25 0.31 0.56 0.17 99.39%
P/EPS 8.21 10.27 11.99 12.61 11.93 26.92 13.24 -27.21%
EY 12.17 9.73 8.34 7.93 8.38 3.71 7.55 37.35%
DY 4.35 0.00 3.85 3.45 0.00 0.00 4.08 4.35%
P/NAPS 0.57 0.49 0.46 0.50 0.43 0.38 0.44 18.78%

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