[AYS] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 15.51%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 723,963 529,424 575,512 444,391 416,175 402,593 445,288 8.42%
PBT 111,490 4,419 -7,991 20,619 26,261 28,994 11,574 45.81%
Tax -20,306 -88 -498 -4,941 -5,642 -7,524 -2,812 38.98%
NP 91,184 4,331 -8,489 15,678 20,619 21,470 8,762 47.70%
-
NP to SH 77,947 2,078 -7,346 15,634 20,590 21,446 8,750 43.93%
-
Tax Rate 18.21% 1.99% - 23.96% 21.48% 25.95% 24.30% -
Total Cost 632,779 525,093 584,001 428,713 395,556 381,123 436,526 6.37%
-
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,878 - - - 5,706 5,706 3,804 20.87%
Div Payout % 15.24% - - - 27.71% 26.61% 43.48% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.60% 0.82% -1.48% 3.53% 4.95% 5.33% 1.97% -
ROE 21.87% 0.80% -2.80% 5.71% 8.08% 9.24% 3.97% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 182.84 139.17 151.28 116.82 109.40 105.83 117.05 7.70%
EPS 19.69 0.55 -1.93 4.11 5.41 5.64 2.30 42.98%
DPS 3.00 0.00 0.00 0.00 1.50 1.50 1.00 20.07%
NAPS 0.90 0.68 0.69 0.72 0.67 0.61 0.58 7.59%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 172.83 126.39 137.39 106.09 99.35 96.11 106.30 8.42%
EPS 18.61 0.50 -1.75 3.73 4.92 5.12 2.09 43.92%
DPS 2.84 0.00 0.00 0.00 1.36 1.36 0.91 20.86%
NAPS 0.8507 0.6175 0.6266 0.6539 0.6085 0.554 0.5267 8.31%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.695 0.32 0.285 0.335 0.435 0.325 0.285 -
P/RPS 0.38 0.23 0.19 0.29 0.40 0.31 0.24 7.95%
P/EPS 3.53 58.58 -14.76 8.15 8.04 5.76 12.39 -18.86%
EY 28.33 1.71 -6.78 12.27 12.44 17.35 8.07 23.25%
DY 4.32 0.00 0.00 0.00 3.45 4.62 3.51 3.51%
P/NAPS 0.77 0.47 0.41 0.47 0.65 0.53 0.49 7.81%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 20/02/17 23/02/16 -
Price 0.695 0.285 0.26 0.37 0.42 0.34 0.29 -
P/RPS 0.38 0.20 0.17 0.32 0.38 0.32 0.25 7.22%
P/EPS 3.53 52.17 -13.46 9.00 7.76 6.03 12.61 -19.10%
EY 28.33 1.92 -7.43 11.11 12.89 16.58 7.93 23.61%
DY 4.32 0.00 0.00 0.00 3.57 4.41 3.45 3.81%
P/NAPS 0.77 0.42 0.38 0.51 0.63 0.56 0.50 7.45%

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