[AYS] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 57.11%
YoY- 119.25%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 169,305 154,881 126,827 158,751 137,674 172,201 161,961 0.74%
PBT 9,147 9,002 7,214 6,138 3,028 2,533 5,365 9.29%
Tax -1,981 -2,441 -1,979 -1,363 -841 -657 -1,487 4.89%
NP 7,166 6,561 5,235 4,775 2,187 1,876 3,878 10.77%
-
NP to SH 7,147 6,548 5,238 4,773 2,177 1,862 3,885 10.68%
-
Tax Rate 21.66% 27.12% 27.43% 22.21% 27.77% 25.94% 27.72% -
Total Cost 162,139 148,320 121,592 153,976 135,487 170,325 158,083 0.42%
-
Net Worth 270,096 247,271 232,054 216,838 209,229 205,425 159,350 9.18%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 5,706 - - 3,804 - -
Div Payout % - - 108.94% - - 204.31% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 270,096 247,271 232,054 216,838 209,229 205,425 159,350 9.18%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 370,583 0.43%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.23% 4.24% 4.13% 3.01% 1.59% 1.09% 2.39% -
ROE 2.65% 2.65% 2.26% 2.20% 1.04% 0.91% 2.44% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.50 40.71 33.34 41.73 36.19 45.27 43.70 0.30%
EPS 1.88 1.72 1.38 1.25 0.57 0.49 1.05 10.18%
DPS 0.00 0.00 1.50 0.00 0.00 1.00 0.00 -
NAPS 0.71 0.65 0.61 0.57 0.55 0.54 0.43 8.71%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.42 36.97 30.28 37.90 32.87 41.11 38.66 0.74%
EPS 1.71 1.56 1.25 1.14 0.52 0.44 0.93 10.67%
DPS 0.00 0.00 1.36 0.00 0.00 0.91 0.00 -
NAPS 0.6448 0.5903 0.554 0.5176 0.4995 0.4904 0.3804 9.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.50 0.365 0.265 0.33 0.31 0.34 -
P/RPS 0.90 1.23 1.09 0.64 0.91 0.68 0.78 2.41%
P/EPS 21.29 29.05 26.51 21.12 57.67 63.33 32.43 -6.77%
EY 4.70 3.44 3.77 4.73 1.73 1.58 3.08 7.29%
DY 0.00 0.00 4.11 0.00 0.00 3.23 0.00 -
P/NAPS 0.56 0.77 0.60 0.46 0.60 0.57 0.79 -5.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 20/11/17 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 -
Price 0.37 0.495 0.345 0.245 0.29 0.305 0.31 -
P/RPS 0.83 1.22 1.03 0.59 0.80 0.67 0.71 2.63%
P/EPS 19.69 28.76 25.06 19.53 50.68 62.31 29.57 -6.55%
EY 5.08 3.48 3.99 5.12 1.97 1.60 3.38 7.02%
DY 0.00 0.00 4.35 0.00 0.00 3.28 0.00 -
P/NAPS 0.52 0.76 0.57 0.43 0.53 0.56 0.72 -5.27%

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