[AYS] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 36.45%
YoY- 3651.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 995,525 977,444 723,963 529,424 575,512 444,391 416,175 15.63%
PBT 17,803 39,006 111,490 4,419 -7,991 20,619 26,261 -6.27%
Tax -4,291 -11,592 -20,306 -88 -498 -4,941 -5,642 -4.45%
NP 13,512 27,414 91,184 4,331 -8,489 15,678 20,619 -6.79%
-
NP to SH 13,644 24,875 77,947 2,078 -7,346 15,634 20,590 -6.62%
-
Tax Rate 24.10% 29.72% 18.21% 1.99% - 23.96% 21.48% -
Total Cost 982,013 950,030 632,779 525,093 584,001 428,713 395,556 16.35%
-
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 11,878 - - - 5,706 -
Div Payout % - - 15.24% - - - 27.71% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.36% 2.80% 12.60% 0.82% -1.48% 3.53% 4.95% -
ROE 3.02% 5.94% 21.87% 0.80% -2.80% 5.71% 8.08% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 237.90 233.58 182.84 139.17 151.28 116.82 109.40 13.81%
EPS 3.26 5.94 19.69 0.55 -1.93 4.11 5.41 -8.09%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.08 1.00 0.90 0.68 0.69 0.72 0.67 8.27%
Adjusted Per Share Value based on latest NOSH - 418,458
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 237.65 233.34 172.83 126.39 137.39 106.09 99.35 15.63%
EPS 3.26 5.94 18.61 0.50 -1.75 3.73 4.92 -6.62%
DPS 0.00 0.00 2.84 0.00 0.00 0.00 1.36 -
NAPS 1.0789 0.999 0.8507 0.6175 0.6266 0.6539 0.6085 10.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.365 0.43 0.695 0.32 0.285 0.335 0.435 -
P/RPS 0.15 0.18 0.38 0.23 0.19 0.29 0.40 -15.07%
P/EPS 11.19 7.23 3.53 58.58 -14.76 8.15 8.04 5.66%
EY 8.93 13.82 28.33 1.71 -6.78 12.27 12.44 -5.37%
DY 0.00 0.00 4.32 0.00 0.00 0.00 3.45 -
P/NAPS 0.34 0.43 0.77 0.47 0.41 0.47 0.65 -10.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 20/02/23 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 -
Price 0.375 0.455 0.695 0.285 0.26 0.37 0.42 -
P/RPS 0.16 0.19 0.38 0.20 0.17 0.32 0.38 -13.41%
P/EPS 11.50 7.65 3.53 52.17 -13.46 9.00 7.76 6.77%
EY 8.69 13.06 28.33 1.92 -7.43 11.11 12.89 -6.35%
DY 0.00 0.00 4.32 0.00 0.00 0.00 3.57 -
P/NAPS 0.35 0.46 0.77 0.42 0.38 0.51 0.63 -9.32%

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