[AYS] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 5.94%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 969,398 589,566 758,352 621,686 559,862 543,278 608,624 8.05%
PBT 166,204 -11,288 5,988 35,560 34,572 43,202 20,020 42.25%
Tax -28,636 -326 -13,598 -8,446 -9,364 -11,210 -4,394 36.63%
NP 137,568 -11,614 -7,610 27,114 25,208 31,992 15,626 43.64%
-
NP to SH 114,246 -13,098 -6,162 27,070 25,172 31,954 15,622 39.27%
-
Tax Rate 17.23% - 227.09% 23.75% 27.09% 25.95% 21.95% -
Total Cost 831,830 601,180 765,962 594,572 534,654 511,286 592,998 5.79%
-
Net Worth 334,767 251,075 270,096 270,096 247,271 232,054 216,838 7.49%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 22,825 - - - - 11,412 - -
Div Payout % 19.98% - - - - 35.72% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 334,767 251,075 270,096 270,096 247,271 232,054 216,838 7.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.19% -1.97% -1.00% 4.36% 4.50% 5.89% 2.57% -
ROE 34.13% -5.22% -2.28% 10.02% 10.18% 13.77% 7.20% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 254.82 154.98 199.35 163.42 147.17 142.81 159.99 8.05%
EPS 30.04 -3.44 -1.62 7.12 6.62 8.40 4.10 39.32%
DPS 6.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.88 0.66 0.71 0.71 0.65 0.61 0.57 7.49%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 231.66 140.89 181.23 148.57 133.79 129.83 145.44 8.05%
EPS 27.30 -3.13 -1.47 6.47 6.02 7.64 3.73 39.29%
DPS 5.45 0.00 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.80 0.60 0.6455 0.6455 0.5909 0.5545 0.5182 7.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.69 0.175 0.295 0.40 0.50 0.365 0.265 -
P/RPS 0.27 0.11 0.15 0.24 0.34 0.26 0.17 8.00%
P/EPS 2.30 -5.08 -18.21 5.62 7.56 4.35 6.45 -15.77%
EY 43.52 -19.67 -5.49 17.79 13.23 23.01 15.50 18.75%
DY 8.70 0.00 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 0.78 0.27 0.42 0.56 0.77 0.60 0.46 9.19%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 26/11/19 23/11/18 20/11/17 22/11/16 23/11/15 -
Price 0.685 0.205 0.295 0.37 0.495 0.345 0.245 -
P/RPS 0.27 0.13 0.15 0.23 0.34 0.24 0.15 10.28%
P/EPS 2.28 -5.95 -18.21 5.20 7.48 4.11 5.97 -14.80%
EY 43.84 -16.80 -5.49 19.23 13.37 24.35 16.76 17.36%
DY 8.76 0.00 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.78 0.31 0.42 0.52 0.76 0.57 0.43 10.42%

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