[AYS] YoY Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 30.12%
YoY- 433.72%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,289,239 1,313,765 1,116,486 753,658 768,212 599,347 562,508 14.80%
PBT 26,956 54,634 145,472 28,924 -7,781 21,127 32,655 -3.14%
Tax -6,117 -12,601 -28,948 -4,352 -1,342 -5,381 -9,124 -6.44%
NP 20,839 42,033 116,524 24,572 -9,123 15,746 23,531 -2.00%
-
NP to SH 18,803 40,126 101,428 19,004 -10,524 15,743 23,504 -3.64%
-
Tax Rate 22.69% 23.06% 19.90% 15.05% - 25.47% 27.94% -
Total Cost 1,268,400 1,271,732 999,962 729,086 777,335 583,601 538,977 15.31%
-
Net Worth 460,304 443,566 372,190 277,705 258,684 273,900 262,488 9.80%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,276 4,184 15,837 - - 3,804 9,510 -6.68%
Div Payout % 33.38% 10.43% 15.61% - - 24.16% 40.46% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 460,304 443,566 372,190 277,705 258,684 273,900 262,488 9.80%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.62% 3.20% 10.44% 3.26% -1.19% 2.63% 4.18% -
ROE 4.08% 9.05% 27.25% 6.84% -4.07% 5.75% 8.95% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 308.09 313.95 281.98 198.11 201.94 157.55 147.87 13.00%
EPS 4.49 9.59 25.62 5.00 -2.77 4.14 6.18 -5.18%
DPS 1.50 1.00 4.00 0.00 0.00 1.00 2.50 -8.15%
NAPS 1.10 1.06 0.94 0.73 0.68 0.72 0.69 8.07%
Adjusted Per Share Value based on latest NOSH - 418,458
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 308.09 313.95 266.81 180.10 183.58 143.23 134.42 14.81%
EPS 4.49 9.59 24.24 4.54 -2.51 3.76 5.62 -3.66%
DPS 1.50 1.00 3.78 0.00 0.00 0.91 2.27 -6.66%
NAPS 1.10 1.06 0.8894 0.6636 0.6182 0.6545 0.6273 9.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.355 0.385 0.55 0.335 0.135 0.33 0.38 -
P/RPS 0.12 0.12 0.20 0.17 0.07 0.21 0.26 -12.08%
P/EPS 7.90 4.02 2.15 6.71 -4.88 7.97 6.15 4.25%
EY 12.66 24.91 46.58 14.91 -20.49 12.54 16.26 -4.08%
DY 4.23 2.60 7.27 0.00 0.00 3.03 6.58 -7.09%
P/NAPS 0.32 0.36 0.59 0.46 0.20 0.46 0.55 -8.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 24/05/22 31/05/21 30/06/20 30/05/19 22/05/18 -
Price 0.37 0.35 0.49 0.43 0.165 0.305 0.395 -
P/RPS 0.12 0.11 0.17 0.22 0.08 0.19 0.27 -12.63%
P/EPS 8.23 3.65 1.91 8.61 -5.96 7.37 6.39 4.30%
EY 12.14 27.40 52.28 11.62 -16.77 13.57 15.64 -4.13%
DY 4.05 2.86 8.16 0.00 0.00 3.28 6.33 -7.16%
P/NAPS 0.34 0.33 0.52 0.59 0.24 0.42 0.57 -8.24%

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