[AYS] YoY Cumulative 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- 111.88%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 484,699 294,783 379,176 310,843 279,931 271,639 304,312 8.05%
PBT 83,102 -5,644 2,994 17,780 17,286 21,601 10,010 42.25%
Tax -14,318 -163 -6,799 -4,223 -4,682 -5,605 -2,197 36.63%
NP 68,784 -5,807 -3,805 13,557 12,604 15,996 7,813 43.64%
-
NP to SH 57,123 -6,549 -3,081 13,535 12,586 15,977 7,811 39.27%
-
Tax Rate 17.23% - 227.09% 23.75% 27.09% 25.95% 21.95% -
Total Cost 415,915 300,590 382,981 297,286 267,327 255,643 296,499 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 11,412 - - - - 5,706 - -
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 17.06% -2.61% -1.14% 5.01% 5.09% 6.89% 3.60% -
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 127.41 77.49 99.67 81.71 73.59 71.41 79.99 8.05%
EPS 15.02 -1.72 -0.81 3.56 3.31 4.20 2.05 39.32%
DPS 3.00 0.00 0.00 0.00 0.00 1.50 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 115.83 70.44 90.61 74.28 66.90 64.91 72.72 8.05%
EPS 13.65 -1.57 -0.74 3.23 3.01 3.82 1.87 39.23%
DPS 2.73 0.00 0.00 0.00 0.00 1.36 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 0.54 0.23 0.30 0.49 0.68 0.51 0.33 8.54%
P/EPS 4.60 -10.17 -36.42 11.24 15.11 8.69 12.91 -15.78%
EY 21.76 -9.84 -2.75 8.89 6.62 11.51 7.75 18.75%
DY 4.35 0.00 0.00 0.00 0.00 4.11 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 0.54 0.26 0.30 0.45 0.67 0.48 0.31 9.68%
P/EPS 4.56 -11.91 -36.42 10.40 14.96 8.21 11.93 -14.79%
EY 21.92 -8.40 -2.75 9.62 6.68 12.17 8.38 17.36%
DY 4.38 0.00 0.00 0.00 0.00 4.35 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