[AYS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 36.45%
YoY- 3651.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 655,858 352,171 1,116,486 723,963 484,699 263,199 753,658 -8.84%
PBT 45,111 34,427 145,472 111,490 83,102 46,713 28,924 34.45%
Tax -11,819 -9,507 -28,948 -20,306 -14,318 -8,563 -4,352 94.53%
NP 33,292 24,920 116,524 91,184 68,784 38,150 24,572 22.42%
-
NP to SH 29,766 21,941 101,428 77,947 57,123 32,354 19,004 34.83%
-
Tax Rate 26.20% 27.61% 19.90% 18.21% 17.23% 18.33% 15.05% -
Total Cost 622,566 327,251 999,962 632,779 415,915 225,049 729,086 -9.98%
-
Net Worth 426,827 418,458 372,190 356,352 334,767 308,138 277,705 33.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 15,837 11,878 11,412 5,706 - -
Div Payout % - - 15.61% 15.24% 19.98% 17.64% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 426,827 418,458 372,190 356,352 334,767 308,138 277,705 33.14%
NOSH 418,458 418,458 418,458 418,458 380,418 380,418 380,418 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.08% 7.08% 10.44% 12.60% 14.19% 14.49% 3.26% -
ROE 6.97% 5.24% 27.25% 21.87% 17.06% 10.50% 6.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 156.73 84.16 281.98 182.84 127.41 69.19 198.11 -14.44%
EPS 7.11 5.24 25.62 19.69 15.02 8.50 5.00 26.42%
DPS 0.00 0.00 4.00 3.00 3.00 1.50 0.00 -
NAPS 1.02 1.00 0.94 0.90 0.88 0.81 0.73 24.95%
Adjusted Per Share Value based on latest NOSH - 418,458
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 156.73 84.16 266.81 173.01 115.83 62.90 180.10 -8.84%
EPS 7.11 5.24 24.24 18.63 13.65 7.73 4.54 34.82%
DPS 0.00 0.00 3.78 2.84 2.73 1.36 0.00 -
NAPS 1.02 1.00 0.8894 0.8516 0.80 0.7364 0.6636 33.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.38 0.49 0.55 0.695 0.69 0.38 0.335 -
P/RPS 0.24 0.58 0.20 0.38 0.54 0.55 0.17 25.82%
P/EPS 5.34 9.35 2.15 3.53 4.60 4.47 6.71 -14.11%
EY 18.72 10.70 46.58 28.33 21.76 22.38 14.91 16.36%
DY 0.00 0.00 7.27 4.32 4.35 3.95 0.00 -
P/NAPS 0.37 0.49 0.59 0.77 0.78 0.47 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 25/08/21 31/05/21 -
Price 0.41 0.455 0.49 0.695 0.685 0.39 0.43 -
P/RPS 0.26 0.54 0.17 0.38 0.54 0.56 0.22 11.76%
P/EPS 5.76 8.68 1.91 3.53 4.56 4.59 8.61 -23.48%
EY 17.35 11.52 52.28 28.33 21.92 21.81 11.62 30.60%
DY 0.00 0.00 8.16 4.32 4.38 3.85 0.00 -
P/NAPS 0.40 0.46 0.52 0.77 0.78 0.48 0.59 -22.80%

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