[AYS] YoY Cumulative 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- 12.02%
YoY- 534.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 444,391 416,175 402,593 445,288 411,677 510,963 483,495 -1.39%
PBT 20,619 26,261 28,994 11,574 2,950 12,398 7,880 17.37%
Tax -4,941 -5,642 -7,524 -2,812 -1,541 -3,901 -3,769 4.61%
NP 15,678 20,619 21,470 8,762 1,409 8,497 4,111 24.98%
-
NP to SH 15,634 20,590 21,446 8,750 1,379 8,464 4,105 24.95%
-
Tax Rate 23.96% 21.48% 25.95% 24.30% 52.24% 31.46% 47.83% -
Total Cost 428,713 395,556 381,123 436,526 410,268 502,466 479,384 -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 - 5,706 5,706 3,804 - 3,804 3,804 -
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 5.71% 8.08% 9.24% 3.97% 0.66% 4.12% 2.45% -
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 116.82 109.40 105.83 117.05 108.22 134.32 127.10 -1.39%
EPS 4.11 5.41 5.64 2.30 0.36 2.22 1.11 24.36%
DPS 0.00 1.50 1.50 1.00 0.00 1.00 1.00 -
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 106.09 99.35 96.11 106.30 98.28 121.98 115.42 -1.39%
EPS 3.73 4.92 5.12 2.09 0.33 2.02 0.98 24.94%
DPS 0.00 1.36 1.36 0.91 0.00 0.91 0.91 -
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 0.29 0.40 0.31 0.24 0.25 0.22 0.24 3.20%
P/EPS 8.15 8.04 5.76 12.39 74.48 13.48 28.73 -18.93%
EY 12.27 12.44 17.35 8.07 1.34 7.42 3.48 23.35%
DY 0.00 3.45 4.62 3.51 0.00 3.33 3.23 -
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 0.32 0.38 0.32 0.25 0.24 0.23 0.24 4.90%
P/EPS 9.00 7.76 6.03 12.61 73.10 14.16 27.80 -17.12%
EY 11.11 12.89 16.58 7.93 1.37 7.06 3.60 20.65%
DY 0.00 3.57 4.41 3.45 0.00 3.17 3.33 -
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