[AYS] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	141,178	125,050	144,812	145,561	138,426	191,860	146,558	-0.62%
YoY %	12.90%	-13.65%	-0.51%	5.15%	-27.85%	30.91%	-	-
Horiz. %	96.33%	85.32%	98.81%	99.32%	94.45%	130.91%	100.00%	-
PBT	8,633	8,284	14,387	3,872	2,115	7,258	-2,885	-
YoY %	4.21%	-42.42%	271.57%	83.07%	-70.86%	351.58%	-	-
Horiz. %	-299.24%	-287.14%	-498.68%	-134.21%	-73.31%	-251.58%	100.00%	-
Tax	-2,242	-2,241	-3,626	-834	-862	-2,517	-1,176	11.34%
YoY %	-0.04%	38.20%	-334.77%	3.25%	65.75%	-114.03%	-	-
Horiz. %	190.65%	190.56%	308.33%	70.92%	73.30%	214.03%	100.00%	-
NP	6,391	6,043	10,761	3,038	1,253	4,741	-4,061	-
YoY %	5.76%	-43.84%	254.21%	142.46%	-73.57%	216.74%	-	-
Horiz. %	-157.38%	-148.81%	-264.98%	-74.81%	-30.85%	-116.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,388	6,038	10,739	3,038	1,239	4,727	-4,071	-
YoY %	5.80%	-43.78%	253.49%	145.20%	-73.79%	216.11%	-	-
Horiz. %	-156.91%	-148.32%	-263.79%	-74.63%	-30.43%	-116.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	27.05%	25.20%	21.54%	40.76%	34.68%	-	-
YoY %	-3.99%	7.34%	16.99%	-47.15%	17.53%	0.00%	-	-
Horiz. %	74.88%	78.00%	72.66%	62.11%	117.53%	100.00%	-	-
Total Cost	134,787	119,007	134,051	142,523	137,173	187,119	150,619	-1.83%
YoY %	13.26%	-11.22%	-5.94%	3.90%	-26.69%	24.23%	-	-
Horiz. %	89.49%	79.01%	89.00%	94.62%	91.07%	124.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,292	243,467	224,446	216,838	209,229	201,621	155,644	9.35%
YoY %	9.37%	8.47%	3.51%	3.64%	3.77%	29.54%	-	-
Horiz. %	171.09%	156.43%	144.20%	139.32%	134.43%	129.54%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	266,292	243,467	224,446	216,838	209,229	201,621	155,644	9.35%
YoY %	9.37%	8.47%	3.51%	3.64%	3.77%	29.54%	-	-
Horiz. %	171.09%	156.43%	144.20%	139.32%	134.43%	129.54%	100.00%	-
NOSH	380,418	380,418	380,418	380,418	380,418	380,418	370,583	0.43%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.65%	-	-
Horiz. %	102.65%	102.65%	102.65%	102.65%	102.65%	102.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.53%	4.83%	7.43%	2.09%	0.91%	2.47%	-2.77%	-
YoY %	-6.21%	-34.99%	255.50%	129.67%	-63.16%	189.17%	-	-
Horiz. %	-163.54%	-174.37%	-268.23%	-75.45%	-32.85%	-89.17%	100.00%	-
ROE	2.40%	2.48%	4.78%	1.40%	0.59%	2.34%	-2.62%	-
YoY %	-3.23%	-48.12%	241.43%	137.29%	-74.79%	189.31%	-	-
Horiz. %	-91.60%	-94.66%	-182.44%	-53.44%	-22.52%	-89.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	37.11	32.87	38.07	38.26	36.39	50.43	39.55	-1.05%
YoY %	12.90%	-13.66%	-0.50%	5.14%	-27.84%	27.51%	-	-
Horiz. %	93.83%	83.11%	96.26%	96.74%	92.01%	127.51%	100.00%	-
EPS	1.68	1.59	2.82	0.80	0.33	1.24	-1.10	-
YoY %	5.66%	-43.62%	252.50%	142.42%	-73.39%	212.73%	-	-
Horiz. %	-152.73%	-144.55%	-256.36%	-72.73%	-30.00%	-112.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.70	0.64	0.59	0.57	0.55	0.53	0.42	8.88%
YoY %	9.38%	8.47%	3.51%	3.64%	3.77%	26.19%	-	-
Horiz. %	166.67%	152.38%	140.48%	135.71%	130.95%	126.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 380,418
RPS	33.70	29.85	34.57	34.75	33.05	45.80	34.99	-0.62%
YoY %	12.90%	-13.65%	-0.52%	5.14%	-27.84%	30.89%	-	-
Horiz. %	96.31%	85.31%	98.80%	99.31%	94.46%	130.89%	100.00%	-
EPS	1.52	1.44	2.56	0.73	0.30	1.13	-0.97	-
YoY %	5.56%	-43.75%	250.68%	143.33%	-73.45%	216.49%	-	-
Horiz. %	-156.70%	-148.45%	-263.92%	-75.26%	-30.93%	-116.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6357	0.5812	0.5358	0.5176	0.4995	0.4813	0.3716	9.35%
YoY %	9.38%	8.47%	3.52%	3.62%	3.78%	29.52%	-	-
Horiz. %	171.07%	156.40%	144.19%	139.29%	134.42%	129.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.39	0.615	0.29	0.265	0.32	0.315	0.43	-
P/RPS	1.05	1.87	0.76	0.69	0.88	0.62	1.09	-0.62%
YoY %	-43.85%	146.05%	10.14%	-21.59%	41.94%	-43.12%	-	-
Horiz. %	96.33%	171.56%	69.72%	63.30%	80.73%	56.88%	100.00%	-
P/EPS	23.23	38.75	10.27	33.18	98.25	25.35	-39.14	-
YoY %	-40.05%	277.31%	-69.05%	-66.23%	287.57%	164.77%	-	-
Horiz. %	-59.35%	-99.00%	-26.24%	-84.77%	-251.02%	-64.77%	100.00%	-
EY	4.31	2.58	9.73	3.01	1.02	3.94	-2.55	-
YoY %	67.05%	-73.48%	223.26%	195.10%	-74.11%	254.51%	-	-
Horiz. %	-169.02%	-101.18%	-381.57%	-118.04%	-40.00%	-154.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.96	0.49	0.46	0.58	0.59	1.02	-9.50%
YoY %	-41.67%	95.92%	6.52%	-20.69%	-1.69%	-42.16%	-	-
Horiz. %	54.90%	94.12%	48.04%	45.10%	56.86%	57.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	21/08/17	23/08/16	27/08/15	25/08/14	28/08/13	29/08/12	-
Price	0.395	0.555	0.29	0.215	0.34	0.29	0.36	-
P/RPS	1.06	1.69	0.76	0.56	0.93	0.58	0.91	2.57%
YoY %	-37.28%	122.37%	35.71%	-39.78%	60.34%	-36.26%	-	-
Horiz. %	116.48%	185.71%	83.52%	61.54%	102.20%	63.74%	100.00%	-
P/EPS	23.52	34.97	10.27	26.92	104.39	23.34	-32.77	-
YoY %	-32.74%	240.51%	-61.85%	-74.21%	347.26%	171.22%	-	-
Horiz. %	-71.77%	-106.71%	-31.34%	-82.15%	-318.55%	-71.22%	100.00%	-
EY	4.25	2.86	9.73	3.71	0.96	4.28	-3.05	-
YoY %	48.60%	-70.61%	162.26%	286.46%	-77.57%	240.33%	-	-
Horiz. %	-139.34%	-93.77%	-319.02%	-121.64%	-31.48%	-140.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.87	0.49	0.38	0.62	0.55	0.86	-6.89%
YoY %	-35.63%	77.55%	28.95%	-38.71%	12.73%	-36.05%	-	-
Horiz. %	65.12%	101.16%	56.98%	44.19%	72.09%	63.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos