[AYS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 34.23%
YoY- 145.1%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 279,931 125,050 530,084 402,593 271,639 144,812 591,352 -39.23%
PBT 17,286 8,284 39,665 28,994 21,601 14,387 11,735 29.43%
Tax -4,682 -2,241 -11,933 -7,524 -5,605 -3,626 -3,452 22.50%
NP 12,604 6,043 27,732 21,470 15,996 10,761 8,283 32.26%
-
NP to SH 12,586 6,038 27,835 21,446 15,977 10,739 8,269 32.28%
-
Tax Rate 27.09% 27.05% 30.08% 25.95% 25.95% 25.20% 29.42% -
Total Cost 267,327 119,007 502,352 381,123 255,643 134,051 583,069 -40.51%
-
Net Worth 247,271 243,467 235,859 232,054 232,054 224,446 217,309 8.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 9,510 5,706 5,706 - 3,812 -
Div Payout % - - 34.17% 26.61% 35.72% - 46.11% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,271 243,467 235,859 232,054 232,054 224,446 217,309 8.98%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 381,244 -0.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.50% 4.83% 5.23% 5.33% 5.89% 7.43% 1.40% -
ROE 5.09% 2.48% 11.80% 9.24% 6.89% 4.78% 3.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.59 32.87 139.34 105.83 71.41 38.07 155.11 -39.14%
EPS 3.31 1.59 7.32 5.64 4.20 2.82 2.17 32.47%
DPS 0.00 0.00 2.50 1.50 1.50 0.00 1.00 -
NAPS 0.65 0.64 0.62 0.61 0.61 0.59 0.57 9.14%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 66.90 29.88 126.68 96.21 64.91 34.61 141.32 -39.23%
EPS 3.01 1.44 6.65 5.12 3.82 2.57 1.98 32.17%
DPS 0.00 0.00 2.27 1.36 1.36 0.00 0.91 -
NAPS 0.5909 0.5818 0.5636 0.5545 0.5545 0.5364 0.5193 8.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.50 0.615 0.39 0.325 0.365 0.29 0.285 -
P/RPS 0.68 1.87 0.28 0.31 0.51 0.76 0.18 142.36%
P/EPS 15.11 38.75 5.33 5.76 8.69 10.27 13.14 9.75%
EY 6.62 2.58 18.76 17.35 11.51 9.73 7.61 -8.86%
DY 0.00 0.00 6.41 4.62 4.11 0.00 3.51 -
P/NAPS 0.77 0.96 0.63 0.53 0.60 0.49 0.50 33.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 23/05/17 20/02/17 22/11/16 23/08/16 18/05/16 -
Price 0.495 0.555 0.545 0.34 0.345 0.29 0.26 -
P/RPS 0.67 1.69 0.39 0.32 0.48 0.76 0.17 149.29%
P/EPS 14.96 34.97 7.45 6.03 8.21 10.27 11.99 15.88%
EY 6.68 2.86 13.43 16.58 12.17 9.73 8.34 -13.74%
DY 0.00 0.00 4.59 4.41 4.35 0.00 3.85 -
P/NAPS 0.76 0.87 0.88 0.56 0.57 0.49 0.46 39.71%

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