[AYS] QoQ TTM 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- 14.75%
YoY- 8740.53%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,287,645 1,205,458 1,116,486 948,197 943,574 908,923 753,658 42.86%
PBT 107,481 133,186 145,472 135,995 117,669 82,012 28,924 139.71%
Tax -26,449 -29,892 -28,948 -24,570 -18,507 -12,796 -4,352 232.66%
NP 81,032 103,294 116,524 111,425 99,162 69,216 24,572 121.39%
-
NP to SH 74,071 91,015 101,428 94,873 82,675 58,107 19,004 147.46%
-
Tax Rate 24.61% 22.44% 19.90% 18.07% 15.73% 15.60% 15.05% -
Total Cost 1,206,613 1,102,164 999,962 836,772 844,412 839,707 729,086 39.87%
-
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 3,959 9,665 15,372 11,412 11,412 5,706 - -
Div Payout % 5.35% 10.62% 15.16% 12.03% 13.80% 9.82% - -
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 6.29% 8.57% 10.44% 11.75% 10.51% 7.62% 3.26% -
ROE 17.35% 21.75% 27.25% 26.62% 24.70% 18.86% 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 307.71 288.07 281.98 239.48 248.04 238.93 198.11 34.08%
EPS 17.70 21.75 25.62 23.96 21.73 15.27 5.00 132.09%
DPS 0.95 2.31 3.88 2.88 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 307.71 288.07 266.81 226.59 225.49 217.21 180.10 42.87%
EPS 17.70 21.75 24.24 22.67 19.76 13.89 4.54 147.50%
DPS 0.95 2.31 3.67 2.73 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 0.12 0.17 0.20 0.29 0.28 0.16 0.17 -20.70%
P/EPS 2.15 2.25 2.15 2.90 3.17 2.49 6.71 -53.14%
EY 46.58 44.39 46.58 34.48 31.50 40.20 14.91 113.55%
DY 2.49 4.71 7.06 4.15 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 0.13 0.16 0.17 0.29 0.28 0.16 0.22 -29.55%
P/EPS 2.32 2.09 1.91 2.90 3.15 2.55 8.61 -58.24%
EY 43.17 47.80 52.28 34.48 31.73 39.17 11.62 139.68%
DY 2.31 5.08 7.92 4.15 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