[AYS] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 28.55%
YoY- 128.66%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 621,686 559,862 543,278 608,624 552,200 728,122 617,038 0.12%
PBT 35,560 34,572 43,202 20,020 10,286 19,582 4,960 38.84%
Tax -8,446 -9,364 -11,210 -4,394 -3,406 -6,348 -5,326 7.98%
NP 27,114 25,208 31,992 15,626 6,880 13,234 -366 -
-
NP to SH 27,070 25,172 31,954 15,622 6,832 13,178 -372 -
-
Tax Rate 23.75% 27.09% 25.95% 21.95% 33.11% 32.42% 107.38% -
Total Cost 594,572 534,654 511,286 592,998 545,320 714,888 617,404 -0.62%
-
Net Worth 270,096 247,271 232,054 216,838 209,229 205,425 159,350 9.18%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 11,412 - - 7,608 - -
Div Payout % - - 35.72% - - 57.74% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 270,096 247,271 232,054 216,838 209,229 205,425 159,350 9.18%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 370,583 0.43%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.36% 4.50% 5.89% 2.57% 1.25% 1.82% -0.06% -
ROE 10.02% 10.18% 13.77% 7.20% 3.27% 6.41% -0.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 163.42 147.17 142.81 159.99 145.16 191.40 166.50 -0.31%
EPS 7.12 6.62 8.40 4.10 1.80 3.46 -0.10 -
DPS 0.00 0.00 3.00 0.00 0.00 2.00 0.00 -
NAPS 0.71 0.65 0.61 0.57 0.55 0.54 0.43 8.71%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 148.41 133.65 129.69 145.29 131.82 173.82 147.30 0.12%
EPS 6.46 6.01 7.63 3.73 1.63 3.15 -0.09 -
DPS 0.00 0.00 2.72 0.00 0.00 1.82 0.00 -
NAPS 0.6448 0.5903 0.554 0.5176 0.4995 0.4904 0.3804 9.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.50 0.365 0.265 0.33 0.31 0.34 -
P/RPS 0.24 0.34 0.26 0.17 0.23 0.16 0.20 3.08%
P/EPS 5.62 7.56 4.35 6.45 18.37 8.95 -338.70 -
EY 17.79 13.23 23.01 15.50 5.44 11.17 -0.30 -
DY 0.00 0.00 8.22 0.00 0.00 6.45 0.00 -
P/NAPS 0.56 0.77 0.60 0.46 0.60 0.57 0.79 -5.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 20/11/17 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 -
Price 0.37 0.495 0.345 0.245 0.29 0.305 0.31 -
P/RPS 0.23 0.34 0.24 0.15 0.20 0.16 0.19 3.23%
P/EPS 5.20 7.48 4.11 5.97 16.15 8.80 -308.82 -
EY 19.23 13.37 24.35 16.76 6.19 11.36 -0.32 -
DY 0.00 0.00 8.70 0.00 0.00 6.56 0.00 -
P/NAPS 0.52 0.76 0.57 0.43 0.53 0.56 0.72 -5.27%

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