[AYS] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 19.99%
YoY- -45.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 597,409 592,008 570,931 563,796 556,777 568,104 602,631 -0.57%
PBT 17,263 13,507 10,397 8,640 8,723 13,521 13,026 20.59%
Tax -2,816 -2,039 -1,517 -1,545 -2,777 -3,666 -3,482 -13.16%
NP 14,447 11,468 8,880 7,095 5,946 9,855 9,544 31.73%
-
NP to SH 14,429 11,454 8,858 7,059 5,883 9,793 9,478 32.23%
-
Tax Rate 16.31% 15.10% 14.59% 17.88% 31.84% 27.11% 26.73% -
Total Cost 582,962 580,540 562,051 556,701 550,831 558,249 593,087 -1.13%
-
Net Worth 220,642 216,838 216,838 213,034 209,229 209,229 209,229 3.59%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,608 3,804 3,804 3,804 - - 3,804 58.53%
Div Payout % 52.73% 33.21% 42.95% 53.89% - - 40.14% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 220,642 216,838 216,838 213,034 209,229 209,229 209,229 3.59%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.42% 1.94% 1.56% 1.26% 1.07% 1.73% 1.58% -
ROE 6.54% 5.28% 4.09% 3.31% 2.81% 4.68% 4.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.04 155.62 150.08 148.20 146.36 149.34 158.41 -0.57%
EPS 3.79 3.01 2.33 1.86 1.55 2.57 2.49 32.21%
DPS 2.00 1.00 1.00 1.00 0.00 0.00 1.00 58.53%
NAPS 0.58 0.57 0.57 0.56 0.55 0.55 0.55 3.59%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 142.76 141.47 136.44 134.73 133.05 135.76 144.01 -0.57%
EPS 3.45 2.74 2.12 1.69 1.41 2.34 2.26 32.47%
DPS 1.82 0.91 0.91 0.91 0.00 0.00 0.91 58.53%
NAPS 0.5273 0.5182 0.5182 0.5091 0.50 0.50 0.50 3.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.265 0.265 0.26 0.27 0.33 0.32 -
P/RPS 0.18 0.17 0.18 0.18 0.18 0.22 0.20 -6.76%
P/EPS 7.51 8.80 11.38 14.01 17.46 12.82 12.84 -29.99%
EY 13.31 11.36 8.79 7.14 5.73 7.80 7.79 42.78%
DY 7.02 3.77 3.77 3.85 0.00 0.00 3.13 71.08%
P/NAPS 0.49 0.46 0.46 0.46 0.49 0.60 0.58 -10.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 27/08/15 27/05/15 17/02/15 11/11/14 25/08/14 -
Price 0.29 0.245 0.215 0.245 0.265 0.29 0.34 -
P/RPS 0.18 0.16 0.14 0.17 0.18 0.19 0.21 -9.74%
P/EPS 7.65 8.14 9.23 13.20 17.14 11.27 13.65 -31.95%
EY 13.08 12.29 10.83 7.57 5.84 8.88 7.33 46.96%
DY 6.90 4.08 4.65 4.08 0.00 0.00 2.94 76.33%
P/NAPS 0.50 0.43 0.38 0.44 0.48 0.53 0.62 -13.32%

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