[AYS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -6.78%
YoY- 35.76%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 556,777 568,104 602,631 656,065 676,247 704,321 694,081 -13.63%
PBT 8,723 13,521 13,026 18,169 19,480 22,274 25,106 -50.48%
Tax -2,777 -3,666 -3,482 -5,137 -5,529 -5,908 -6,738 -44.52%
NP 5,946 9,855 9,544 13,032 13,951 16,366 18,368 -52.75%
-
NP to SH 5,883 9,793 9,478 12,966 13,909 16,326 18,349 -53.05%
-
Tax Rate 31.84% 27.11% 26.73% 28.27% 28.38% 26.52% 26.84% -
Total Cost 550,831 558,249 593,087 643,033 662,296 687,955 675,713 -12.70%
-
Net Worth 209,229 209,229 209,229 209,229 205,425 205,425 201,621 2.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 3,804 3,804 3,804 7,608 3,804 -
Div Payout % - - 40.14% 29.34% 27.35% 46.60% 20.73% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 209,229 209,229 209,229 209,229 205,425 205,425 201,621 2.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.07% 1.73% 1.58% 1.99% 2.06% 2.32% 2.65% -
ROE 2.81% 4.68% 4.53% 6.20% 6.77% 7.95% 9.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.36 149.34 158.41 172.46 177.76 185.14 182.45 -13.63%
EPS 1.55 2.57 2.49 3.41 3.66 4.29 4.82 -52.96%
DPS 0.00 0.00 1.00 1.00 1.00 2.00 1.00 -
NAPS 0.55 0.55 0.55 0.55 0.54 0.54 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 132.92 135.62 143.86 156.62 161.44 168.14 165.69 -13.62%
EPS 1.40 2.34 2.26 3.10 3.32 3.90 4.38 -53.15%
DPS 0.00 0.00 0.91 0.91 0.91 1.82 0.91 -
NAPS 0.4995 0.4995 0.4995 0.4995 0.4904 0.4904 0.4813 2.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.27 0.33 0.32 0.31 0.30 0.31 0.315 -
P/RPS 0.18 0.22 0.20 0.18 0.17 0.17 0.17 3.87%
P/EPS 17.46 12.82 12.84 9.10 8.21 7.22 6.53 92.29%
EY 5.73 7.80 7.79 10.99 12.19 13.84 15.31 -47.97%
DY 0.00 0.00 3.13 3.23 3.33 6.45 3.17 -
P/NAPS 0.49 0.60 0.58 0.56 0.56 0.57 0.59 -11.61%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 11/11/14 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 -
Price 0.265 0.29 0.34 0.305 0.315 0.305 0.29 -
P/RPS 0.18 0.19 0.21 0.18 0.18 0.16 0.16 8.14%
P/EPS 17.14 11.27 13.65 8.95 8.62 7.11 6.01 100.72%
EY 5.84 8.88 7.33 11.17 11.61 14.07 16.63 -50.12%
DY 0.00 0.00 2.94 3.28 3.17 6.56 3.45 -
P/NAPS 0.48 0.53 0.62 0.55 0.58 0.56 0.55 -8.65%

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