[AYS] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -73.09%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 554,900 536,790 593,717 548,902 681,284 644,660 530,794 0.74%
PBT 35,014 38,658 15,432 3,933 16,530 10,506 22,104 7.96%
Tax -7,522 -10,032 -3,749 -2,054 -5,201 -5,025 -6,082 3.60%
NP 27,492 28,626 11,682 1,878 11,329 5,481 16,021 9.40%
-
NP to SH 27,453 28,594 11,666 1,838 11,285 5,473 16,030 9.37%
-
Tax Rate 21.48% 25.95% 24.29% 52.22% 31.46% 47.83% 27.52% -
Total Cost 527,408 508,164 582,034 547,024 669,954 639,178 514,773 0.40%
-
Net Worth 254,880 232,054 220,642 209,229 205,425 167,383 124,690 12.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,608 7,608 5,072 - 5,072 5,072 - -
Div Payout % 27.71% 26.61% 43.48% - 44.95% 92.67% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 254,880 232,054 220,642 209,229 205,425 167,383 124,690 12.64%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 6,809 95.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.95% 5.33% 1.97% 0.34% 1.66% 0.85% 3.02% -
ROE 10.77% 12.32% 5.29% 0.88% 5.49% 3.27% 12.86% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 145.87 141.11 156.07 144.29 179.09 169.46 7,794.38 -48.44%
EPS 7.21 7.52 3.07 0.48 2.96 1.48 235.40 -44.03%
DPS 2.00 2.00 1.33 0.00 1.33 1.33 0.00 -
NAPS 0.67 0.61 0.58 0.55 0.54 0.44 18.31 -42.35%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 132.47 128.14 141.73 131.04 162.64 153.90 126.71 0.74%
EPS 6.55 6.83 2.79 0.44 2.69 1.31 3.83 9.34%
DPS 1.82 1.82 1.21 0.00 1.21 1.21 0.00 -
NAPS 0.6085 0.554 0.5267 0.4995 0.4904 0.3996 0.2977 12.64%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.435 0.325 0.285 0.27 0.30 0.31 0.31 -
P/RPS 0.30 0.23 0.18 0.19 0.17 0.18 0.00 -
P/EPS 6.03 4.32 9.29 55.86 10.11 21.55 0.00 -
EY 16.59 23.13 10.76 1.79 9.89 4.64 0.00 -
DY 4.60 6.15 4.68 0.00 4.44 4.30 0.00 -
P/NAPS 0.65 0.53 0.49 0.49 0.56 0.70 0.02 78.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 20/02/17 23/02/16 17/02/15 24/02/14 04/02/13 07/05/12 -
Price 0.42 0.34 0.29 0.265 0.315 0.30 0.31 -
P/RPS 0.29 0.24 0.19 0.18 0.18 0.18 0.00 -
P/EPS 5.82 4.52 9.46 54.83 10.62 20.85 0.00 -
EY 17.18 22.11 10.58 1.82 9.42 4.80 0.00 -
DY 4.76 5.88 4.60 0.00 4.23 4.44 0.00 -
P/NAPS 0.63 0.56 0.50 0.48 0.58 0.68 0.02 77.61%

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