[AYS] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 8.71%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,052,796 431,736 734,096 564,712 500,200 579,248 582,244 10.36%
PBT 186,852 -25,500 8,016 34,532 33,136 57,548 15,488 51.38%
Tax -34,252 -476 -3,692 -8,968 -8,964 -14,504 -3,336 47.37%
NP 152,600 -25,976 4,324 25,564 24,172 43,044 12,152 52.39%
-
NP to SH 129,416 -26,996 4,308 25,552 24,152 42,956 12,152 48.27%
-
Tax Rate 18.33% - 46.06% 25.97% 27.05% 25.20% 21.54% -
Total Cost 900,196 457,712 729,772 539,148 476,028 536,204 570,092 7.90%
-
Net Worth 308,138 251,075 273,900 266,292 243,467 224,446 216,838 6.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 22,825 - - - - - - -
Div Payout % 17.64% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 308,138 251,075 273,900 266,292 243,467 224,446 216,838 6.02%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.49% -6.02% 0.59% 4.53% 4.83% 7.43% 2.09% -
ROE 42.00% -10.75% 1.57% 9.60% 9.92% 19.14% 5.60% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 276.75 113.49 192.97 148.45 131.49 152.27 153.05 10.36%
EPS 34.00 -7.08 1.12 6.72 6.36 11.28 3.20 48.21%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.66 0.72 0.70 0.64 0.59 0.57 6.02%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 251.33 103.07 175.25 134.81 119.41 138.28 138.99 10.36%
EPS 30.89 -6.44 1.03 6.10 5.77 10.25 2.90 48.27%
DPS 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7356 0.5994 0.6539 0.6357 0.5812 0.5358 0.5176 6.02%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.38 0.17 0.31 0.39 0.615 0.29 0.265 -
P/RPS 0.14 0.15 0.16 0.26 0.47 0.19 0.17 -3.18%
P/EPS 1.12 -2.40 27.37 5.81 9.69 2.57 8.30 -28.35%
EY 89.52 -41.74 3.65 17.22 10.32 38.94 12.05 39.64%
DY 15.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.26 0.43 0.56 0.96 0.49 0.46 0.35%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 27/08/19 29/08/18 21/08/17 23/08/16 27/08/15 -
Price 0.39 0.165 0.30 0.395 0.555 0.29 0.215 -
P/RPS 0.14 0.15 0.16 0.27 0.42 0.19 0.14 0.00%
P/EPS 1.15 -2.33 26.49 5.88 8.74 2.57 6.73 -25.48%
EY 87.23 -43.01 3.77 17.00 11.44 38.94 14.86 34.27%
DY 15.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.42 0.56 0.87 0.49 0.38 3.96%

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