[ASB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -21.61%
YoY- 115.27%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 172,058 277,118 285,273 267,645 262,668 272,070 268,759 -7.15%
PBT 72,970 -2,266 1,911 16,520 -5,266 7,481 -16,748 -
Tax -13,854 -71 -4,456 -2,761 -6,845 -5,372 -5,985 14.99%
NP 59,116 -2,337 -2,545 13,759 -12,111 2,109 -22,733 -
-
NP to SH 55,602 -5,703 -6,792 2,344 -15,346 -2,756 -20,187 -
-
Tax Rate 18.99% - 233.18% 16.71% - 71.81% - -
Total Cost 112,942 279,455 287,818 253,886 274,779 269,961 291,492 -14.60%
-
Net Worth 446,013 406,987 415,350 447,238 432,962 453,469 379,782 2.71%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,252 2,322 2,322 1,665 1,692 1,653 1,293 16.59%
Div Payout % 5.85% 0.00% 0.00% 71.04% 0.00% 0.00% 0.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 446,013 406,987 415,350 447,238 432,962 453,469 379,782 2.71%
NOSH 929,194 929,194 929,194 691,250 664,052 661,999 568,536 8.52%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 34.36% -0.84% -0.89% 5.14% -4.61% 0.78% -8.46% -
ROE 12.47% -1.40% -1.64% 0.52% -3.54% -0.61% -5.32% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.52 29.82 30.70 38.72 39.56 41.10 47.27 -14.44%
EPS 5.98 -0.61 -0.73 0.34 -2.31 -0.42 -3.55 -
DPS 0.35 0.25 0.25 0.24 0.25 0.25 0.23 7.24%
NAPS 0.48 0.438 0.447 0.647 0.652 0.685 0.668 -5.35%
Adjusted Per Share Value based on latest NOSH - 691,250
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.80 10.96 11.28 10.58 10.39 10.76 10.63 -7.16%
EPS 2.20 -0.23 -0.27 0.09 -0.61 -0.11 -0.80 -
DPS 0.13 0.09 0.09 0.07 0.07 0.07 0.05 17.24%
NAPS 0.1763 0.1609 0.1642 0.1768 0.1712 0.1793 0.1502 2.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.13 0.15 0.145 0.11 0.125 0.215 -
P/RPS 0.70 0.44 0.49 0.37 0.28 0.30 0.45 7.63%
P/EPS 2.17 -21.18 -20.52 42.76 -4.76 -30.03 -6.06 -
EY 46.03 -4.72 -4.87 2.34 -21.01 -3.33 -16.51 -
DY 2.69 1.92 1.67 1.66 2.27 2.00 1.06 16.77%
P/NAPS 0.27 0.30 0.34 0.22 0.17 0.18 0.32 -2.78%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 22/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.165 0.13 0.125 0.14 0.105 0.125 0.17 -
P/RPS 0.89 0.44 0.41 0.36 0.27 0.30 0.36 16.26%
P/EPS 2.76 -21.18 -17.10 41.29 -4.54 -30.03 -4.79 -
EY 36.27 -4.72 -5.85 2.42 -22.01 -3.33 -20.89 -
DY 2.12 1.92 2.00 1.72 2.38 2.00 1.34 7.93%
P/NAPS 0.34 0.30 0.28 0.22 0.16 0.18 0.25 5.25%

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