[AYS] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -39.93%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 592,008 570,931 563,796 556,777 568,104 602,631 656,065 -6.61%
PBT 13,507 10,397 8,640 8,723 13,521 13,026 18,169 -17.92%
Tax -2,039 -1,517 -1,545 -2,777 -3,666 -3,482 -5,137 -45.95%
NP 11,468 8,880 7,095 5,946 9,855 9,544 13,032 -8.16%
-
NP to SH 11,454 8,858 7,059 5,883 9,793 9,478 12,966 -7.92%
-
Tax Rate 15.10% 14.59% 17.88% 31.84% 27.11% 26.73% 28.27% -
Total Cost 580,540 562,051 556,701 550,831 558,249 593,087 643,033 -6.58%
-
Net Worth 216,838 216,838 213,034 209,229 209,229 209,229 209,229 2.40%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,804 3,804 3,804 - - 3,804 3,804 0.00%
Div Payout % 33.21% 42.95% 53.89% - - 40.14% 29.34% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 216,838 216,838 213,034 209,229 209,229 209,229 209,229 2.40%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.94% 1.56% 1.26% 1.07% 1.73% 1.58% 1.99% -
ROE 5.28% 4.09% 3.31% 2.81% 4.68% 4.53% 6.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 155.62 150.08 148.20 146.36 149.34 158.41 172.46 -6.61%
EPS 3.01 2.33 1.86 1.55 2.57 2.49 3.41 -7.97%
DPS 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00%
NAPS 0.57 0.57 0.56 0.55 0.55 0.55 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 141.33 136.29 134.59 132.92 135.62 143.86 156.62 -6.61%
EPS 2.73 2.11 1.69 1.40 2.34 2.26 3.10 -8.11%
DPS 0.91 0.91 0.91 0.00 0.00 0.91 0.91 0.00%
NAPS 0.5176 0.5176 0.5086 0.4995 0.4995 0.4995 0.4995 2.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.265 0.265 0.26 0.27 0.33 0.32 0.31 -
P/RPS 0.17 0.18 0.18 0.18 0.22 0.20 0.18 -3.73%
P/EPS 8.80 11.38 14.01 17.46 12.82 12.84 9.10 -2.20%
EY 11.36 8.79 7.14 5.73 7.80 7.79 10.99 2.22%
DY 3.77 3.77 3.85 0.00 0.00 3.13 3.23 10.84%
P/NAPS 0.46 0.46 0.46 0.49 0.60 0.58 0.56 -12.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 27/05/15 17/02/15 11/11/14 25/08/14 30/05/14 -
Price 0.245 0.215 0.245 0.265 0.29 0.34 0.305 -
P/RPS 0.16 0.14 0.17 0.18 0.19 0.21 0.18 -7.54%
P/EPS 8.14 9.23 13.20 17.14 11.27 13.65 8.95 -6.12%
EY 12.29 10.83 7.57 5.84 8.88 7.33 11.17 6.57%
DY 4.08 4.65 4.08 0.00 0.00 2.94 3.28 15.64%
P/NAPS 0.43 0.38 0.44 0.48 0.53 0.62 0.55 -15.12%

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