[AYS] YoY 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- -70.63%
YoY- -73.78%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 239,264 234,641 196,336 133,908 136,244 130,954 140,976 9.20%
PBT 28,388 10,062 -4,998 2,839 8,975 7,393 1,564 62.04%
Tax -5,988 75 313 -718 -960 -1,919 -615 46.07%
NP 22,400 10,137 -4,685 2,121 8,015 5,474 949 69.28%
-
NP to SH 20,824 8,626 -4,266 2,099 8,004 5,469 939 67.53%
-
Tax Rate 21.09% -0.75% - 25.29% 10.70% 25.96% 39.32% -
Total Cost 216,864 224,504 201,021 131,787 128,229 125,480 140,027 7.55%
-
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 - - - - 5,706 - 3,804 -
Div Payout % - - - - 71.29% - 405.13% -
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 9.36% 4.32% -2.39% 1.58% 5.88% 4.18% 0.67% -
ROE 5.84% 3.33% -1.63% 0.77% 3.14% 2.36% 0.43% -
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 60.43 61.68 51.61 35.20 35.81 34.42 37.06 8.48%
EPS 5.26 2.27 -1.12 0.55 2.10 1.44 0.25 66.07%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.00 -
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 57.12 56.01 46.87 31.97 32.52 31.26 33.65 9.21%
EPS 4.97 2.06 -1.02 0.50 1.91 1.31 0.22 68.05%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.91 -
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 1.15 0.52 0.55 0.95 1.21 0.94 0.77 6.90%
P/EPS 13.21 14.11 -25.41 60.71 20.67 22.61 115.46 -30.30%
EY 7.57 7.09 -3.93 1.65 4.84 4.42 0.87 43.36%
DY 0.00 0.00 0.00 0.00 3.45 0.00 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 1.15 0.46 0.50 1.05 1.17 0.99 0.78 6.67%
P/EPS 13.21 12.57 -23.19 67.06 19.96 23.65 117.49 -30.50%
EY 7.57 7.96 -4.31 1.49 5.01 4.23 0.85 43.92%
DY 0.00 0.00 0.00 0.00 3.57 0.00 3.45 -
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