[AYS] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -25.32%
YoY- 534.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 592,521 554,900 536,790 593,717 548,902 681,284 644,660 -1.39%
PBT 27,492 35,014 38,658 15,432 3,933 16,530 10,506 17.38%
Tax -6,588 -7,522 -10,032 -3,749 -2,054 -5,201 -5,025 4.61%
NP 20,904 27,492 28,626 11,682 1,878 11,329 5,481 24.98%
-
NP to SH 20,845 27,453 28,594 11,666 1,838 11,285 5,473 24.95%
-
Tax Rate 23.96% 21.48% 25.95% 24.29% 52.22% 31.46% 47.83% -
Total Cost 571,617 527,408 508,164 582,034 547,024 669,954 639,178 -1.84%
-
Net Worth 273,900 254,880 232,054 220,642 209,229 205,425 167,383 8.55%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 273,900 254,880 232,054 220,642 209,229 205,425 167,383 8.55%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.53% 4.95% 5.33% 1.97% 0.34% 1.66% 0.85% -
ROE 7.61% 10.77% 12.32% 5.29% 0.88% 5.49% 3.27% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 155.76 145.87 141.11 156.07 144.29 179.09 169.46 -1.39%
EPS 5.48 7.21 7.52 3.07 0.48 2.96 1.48 24.36%
DPS 0.00 2.00 2.00 1.33 0.00 1.33 1.33 -
NAPS 0.72 0.67 0.61 0.58 0.55 0.54 0.44 8.55%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 141.45 132.47 128.14 141.73 131.04 162.64 153.90 -1.39%
EPS 4.98 6.55 6.83 2.79 0.44 2.69 1.31 24.91%
DPS 0.00 1.82 1.82 1.21 0.00 1.21 1.21 -
NAPS 0.6539 0.6085 0.554 0.5267 0.4995 0.4904 0.3996 8.55%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.335 0.435 0.325 0.285 0.27 0.30 0.31 -
P/RPS 0.22 0.30 0.23 0.18 0.19 0.17 0.18 3.39%
P/EPS 6.11 6.03 4.32 9.29 55.86 10.11 21.55 -18.93%
EY 16.36 16.59 23.13 10.76 1.79 9.89 4.64 23.35%
DY 0.00 4.60 6.15 4.68 0.00 4.44 4.30 -
P/NAPS 0.47 0.65 0.53 0.49 0.49 0.56 0.70 -6.42%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 20/02/17 23/02/16 17/02/15 24/02/14 04/02/13 -
Price 0.37 0.42 0.34 0.29 0.265 0.315 0.30 -
P/RPS 0.24 0.29 0.24 0.19 0.18 0.18 0.18 4.90%
P/EPS 6.75 5.82 4.52 9.46 54.83 10.62 20.85 -17.12%
EY 14.81 17.18 22.11 10.58 1.82 9.42 4.80 20.64%
DY 0.00 4.76 5.88 4.60 0.00 4.23 4.44 -
P/NAPS 0.51 0.63 0.56 0.50 0.48 0.58 0.68 -4.67%

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