[AYS] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -15.12%
YoY- -33.02%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 730,468 668,040 641,693 599,347 590,724 593,060 578,636 16.75%
PBT -7,483 354 14,498 21,127 27,013 33,149 33,004 -
Tax -938 -1,969 -4,062 -5,381 -8,423 -8,665 -9,125 -77.96%
NP -8,421 -1,615 10,436 15,746 18,590 24,484 23,879 -
-
NP to SH -7,237 -872 10,432 15,743 18,548 24,453 23,854 -
-
Tax Rate - 556.21% 28.02% 25.47% 31.18% 26.14% 27.65% -
Total Cost 738,889 669,655 631,257 583,601 572,134 568,576 554,757 20.99%
-
Net Worth 262,488 270,096 273,900 273,900 273,900 270,096 266,292 -0.95%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,804 3,804 3,804 3,804 3,804 9,510 9,510 -45.62%
Div Payout % 0.00% 0.00% 36.47% 24.16% 20.51% 38.89% 39.87% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 262,488 270,096 273,900 273,900 273,900 270,096 266,292 -0.95%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.15% -0.24% 1.63% 2.63% 3.15% 4.13% 4.13% -
ROE -2.76% -0.32% 3.81% 5.75% 6.77% 9.05% 8.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 192.02 175.61 168.68 157.55 155.28 155.90 152.11 16.75%
EPS -1.90 -0.23 2.74 4.14 4.88 6.43 6.27 -
DPS 1.00 1.00 1.00 1.00 1.00 2.50 2.50 -45.62%
NAPS 0.69 0.71 0.72 0.72 0.72 0.71 0.70 -0.95%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.38 159.48 153.19 143.08 141.02 141.58 138.13 16.75%
EPS -1.73 -0.21 2.49 3.76 4.43 5.84 5.69 -
DPS 0.91 0.91 0.91 0.91 0.91 2.27 2.27 -45.54%
NAPS 0.6266 0.6448 0.6539 0.6539 0.6539 0.6448 0.6357 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.285 0.295 0.31 0.33 0.335 0.40 0.39 -
P/RPS 0.15 0.17 0.18 0.21 0.22 0.26 0.26 -30.62%
P/EPS -14.98 -128.70 11.30 7.97 6.87 6.22 6.22 -
EY -6.68 -0.78 8.85 12.54 14.55 16.07 16.08 -
DY 3.51 3.39 3.23 3.03 2.99 6.25 6.41 -32.99%
P/NAPS 0.41 0.42 0.43 0.46 0.47 0.56 0.56 -18.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 -
Price 0.26 0.295 0.30 0.305 0.37 0.37 0.395 -
P/RPS 0.14 0.17 0.18 0.19 0.24 0.24 0.26 -33.73%
P/EPS -13.67 -128.70 10.94 7.37 7.59 5.76 6.30 -
EY -7.32 -0.78 9.14 13.57 13.18 17.37 15.87 -
DY 3.85 3.39 3.33 3.28 2.70 6.76 6.33 -28.14%
P/NAPS 0.38 0.42 0.42 0.42 0.51 0.52 0.56 -22.72%

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