[AYS] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 93.09%
YoY- 80.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 530,084 548,657 558,679 590,603 591,352 597,409 592,008 -7.09%
PBT 39,665 29,159 23,330 22,254 11,739 17,263 13,507 104.93%
Tax -11,933 -8,164 -6,860 -6,244 -3,452 -2,816 -2,039 224.40%
NP 27,732 20,995 16,470 16,010 8,287 14,447 11,468 80.06%
-
NP to SH 27,835 20,969 16,439 15,974 8,273 14,429 11,454 80.65%
-
Tax Rate 30.08% 28.00% 29.40% 28.06% 29.41% 16.31% 15.10% -
Total Cost 502,352 527,662 542,209 574,593 583,065 582,962 580,540 -9.18%
-
Net Worth 235,859 232,054 232,054 224,446 216,838 220,642 216,838 5.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,510 5,706 9,510 3,804 3,804 7,608 3,804 84.09%
Div Payout % 34.17% 27.21% 57.85% 23.81% 45.98% 52.73% 33.21% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 235,859 232,054 232,054 224,446 216,838 220,642 216,838 5.76%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.23% 3.83% 2.95% 2.71% 1.40% 2.42% 1.94% -
ROE 11.80% 9.04% 7.08% 7.12% 3.82% 6.54% 5.28% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 139.34 144.22 146.86 155.25 155.45 157.04 155.62 -7.09%
EPS 7.32 5.51 4.32 4.20 2.17 3.79 3.01 80.74%
DPS 2.50 1.50 2.50 1.00 1.00 2.00 1.00 84.09%
NAPS 0.62 0.61 0.61 0.59 0.57 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 126.54 130.98 133.37 140.99 141.17 142.62 141.33 -7.09%
EPS 6.64 5.01 3.92 3.81 1.97 3.44 2.73 80.75%
DPS 2.27 1.36 2.27 0.91 0.91 1.82 0.91 83.82%
NAPS 0.563 0.554 0.554 0.5358 0.5176 0.5267 0.5176 5.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.39 0.325 0.365 0.29 0.285 0.285 0.265 -
P/RPS 0.28 0.23 0.25 0.19 0.18 0.18 0.17 39.42%
P/EPS 5.33 5.90 8.45 6.91 13.11 7.51 8.80 -28.39%
EY 18.76 16.96 11.84 14.48 7.63 13.31 11.36 39.67%
DY 6.41 4.62 6.85 3.45 3.51 7.02 3.77 42.40%
P/NAPS 0.63 0.53 0.60 0.49 0.50 0.49 0.46 23.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 -
Price 0.545 0.34 0.345 0.29 0.26 0.29 0.245 -
P/RPS 0.39 0.24 0.23 0.19 0.17 0.18 0.16 81.02%
P/EPS 7.45 6.17 7.98 6.91 11.96 7.65 8.14 -5.72%
EY 13.43 16.21 12.53 14.48 8.36 13.08 12.29 6.08%
DY 4.59 4.41 7.25 3.45 3.85 6.90 4.08 8.16%
P/NAPS 0.88 0.56 0.57 0.49 0.46 0.50 0.43 61.12%

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