[AYS] YoY Annual (Unaudited) Result on 31-Mar-2013 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
YoY- -45.73%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Revenue 591,352 563,799 656,065 648,779 535,329 272,107 228,360 16.43%
PBT 11,735 8,641 18,172 14,964 23,456 94,946 37,519 -16.96%
Tax -3,452 -1,545 -5,136 -5,397 -5,864 -13,052 -10,038 -15.69%
NP 8,283 7,096 13,036 9,567 17,592 81,894 27,481 -17.45%
-
NP to SH 8,269 7,050 12,970 9,551 17,598 80,166 27,306 -17.39%
-
Tax Rate 29.42% 17.88% 28.26% 36.07% 25.00% 13.75% 26.75% -
Total Cost 583,069 556,703 643,029 639,212 517,737 190,213 200,879 18.58%
-
Net Worth 217,309 213,375 209,229 201,621 159,636 287,216 212,454 0.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Div 3,812 3,810 3,804 3,804 - - - -
Div Payout % 46.11% 54.05% 29.33% 39.83% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Net Worth 217,309 213,375 209,229 201,621 159,636 287,216 212,454 0.36%
NOSH 381,244 381,027 380,418 380,418 380,086 363,564 342,669 1.72%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
NP Margin 1.40% 1.26% 1.99% 1.47% 3.29% 30.10% 12.03% -
ROE 3.81% 3.30% 6.20% 4.74% 11.02% 27.91% 12.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
RPS 155.11 147.97 172.46 170.54 140.84 74.84 66.64 14.46%
EPS 2.17 1.85 3.41 2.58 4.63 22.05 7.97 -18.78%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.55 0.53 0.42 0.79 0.62 -1.33%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
RPS 141.32 134.73 156.78 155.04 127.93 65.03 54.57 16.43%
EPS 1.98 1.68 3.10 2.28 4.21 19.16 6.53 -17.37%
DPS 0.91 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.5193 0.5099 0.50 0.4818 0.3815 0.6864 0.5077 0.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/12/10 31/12/09 -
Price 0.285 0.26 0.31 0.28 0.31 2.47 2.02 -
P/RPS 0.18 0.18 0.18 0.16 0.00 3.30 3.03 -36.33%
P/EPS 13.14 14.05 9.09 11.15 0.00 11.20 25.35 -9.97%
EY 7.61 7.12 11.00 8.97 0.00 8.93 3.94 11.10%
DY 3.51 3.85 3.23 3.57 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.56 0.53 0.00 3.13 3.26 -25.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Date 18/05/16 27/05/15 30/05/14 20/05/13 31/05/12 23/02/11 25/02/10 -
Price 0.26 0.245 0.305 0.37 0.46 1.00 2.07 -
P/RPS 0.17 0.17 0.18 0.22 0.00 1.34 3.11 -37.18%
P/EPS 11.99 13.24 8.95 14.74 0.00 4.54 25.98 -11.63%
EY 8.34 7.55 11.18 6.79 0.00 22.05 3.85 13.16%
DY 3.85 4.08 3.28 2.70 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.55 0.70 0.00 1.27 3.34 -27.17%

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