[AYS] QoQ 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- 4.41%
YoY- 482.43%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 154,881 125,050 127,491 130,954 126,827 144,812 146,064 3.98%
PBT 9,002 8,284 10,671 7,393 7,214 14,387 165 1334.98%
Tax -2,441 -2,241 -4,409 -1,919 -1,979 -3,626 -640 143.91%
NP 6,561 6,043 6,262 5,474 5,235 10,761 -475 -
-
NP to SH 6,548 6,038 6,389 5,469 5,238 10,739 -477 -
-
Tax Rate 27.12% 27.05% 41.32% 25.96% 27.43% 25.20% 387.88% -
Total Cost 148,320 119,007 121,229 125,480 121,592 134,051 146,539 0.80%
-
Net Worth 247,271 243,467 235,859 232,054 232,054 224,446 216,838 9.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 3,804 - 5,706 - - -
Div Payout % - - 59.54% - 108.94% - - -
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 247,271 243,467 235,859 232,054 232,054 224,446 216,838 9.14%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
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 4.24% 4.83% 4.91% 4.18% 4.13% 7.43% -0.33% -
ROE 2.65% 2.48% 2.71% 2.36% 2.26% 4.78% -0.22% -
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 40.71 32.87 33.51 34.42 33.34 38.07 38.40 3.96%
EPS 1.72 1.59 1.68 1.44 1.38 2.82 -0.13 -
DPS 0.00 0.00 1.00 0.00 1.50 0.00 0.00 -
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 37.01 29.88 30.47 31.29 30.31 34.61 34.91 3.96%
EPS 1.56 1.44 1.53 1.31 1.25 2.57 -0.11 -
DPS 0.00 0.00 0.91 0.00 1.36 0.00 0.00 -
NAPS 0.5909 0.5818 0.5636 0.5545 0.5545 0.5364 0.5182 9.13%
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 1.23 1.87 1.16 0.94 1.09 0.76 0.74 40.27%
P/EPS 29.05 38.75 23.22 22.61 26.51 10.27 -227.29 -
EY 3.44 2.58 4.31 4.42 3.77 9.73 -0.44 -
DY 0.00 0.00 2.56 0.00 4.11 0.00 0.00 -
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 1.22 1.69 1.63 0.99 1.03 0.76 0.68 47.59%
P/EPS 28.76 34.97 32.45 23.65 25.06 10.27 -207.36 -
EY 3.48 2.86 3.08 4.23 3.99 9.73 -0.48 -
DY 0.00 0.00 1.83 0.00 4.35 0.00 0.00 -
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