[AYS] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 25.49%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 578,636 510,322 590,603 570,931 602,631 694,081 411,243 5.85%
PBT 33,004 33,562 22,254 10,397 13,026 25,106 6,298 31.77%
Tax -9,125 -10,548 -6,244 -1,517 -3,482 -6,738 -2,929 20.84%
NP 23,879 23,014 16,010 8,880 9,544 18,368 3,369 38.57%
-
NP to SH 23,854 23,134 15,974 8,858 9,478 18,349 3,369 38.55%
-
Tax Rate 27.65% 31.43% 28.06% 14.59% 26.73% 26.84% 46.51% -
Total Cost 554,757 487,308 574,593 562,051 593,087 675,713 407,874 5.25%
-
Net Worth 266,292 243,467 224,446 216,838 209,229 201,621 155,644 9.35%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,510 9,510 3,804 3,804 3,804 3,804 - -
Div Payout % 39.87% 41.11% 23.81% 42.95% 40.14% 20.73% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 266,292 243,467 224,446 216,838 209,229 201,621 155,644 9.35%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 370,583 0.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.13% 4.51% 2.71% 1.56% 1.58% 2.65% 0.82% -
ROE 8.96% 9.50% 7.12% 4.09% 4.53% 9.10% 2.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 152.11 134.15 155.25 150.08 158.41 182.45 110.97 5.39%
EPS 6.27 6.08 4.20 2.33 2.49 4.82 0.91 37.92%
DPS 2.50 2.50 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.70 0.64 0.59 0.57 0.55 0.53 0.42 8.88%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 138.13 121.83 140.99 136.29 143.86 165.69 98.17 5.85%
EPS 5.69 5.52 3.81 2.11 2.26 4.38 0.80 38.65%
DPS 2.27 2.27 0.91 0.91 0.91 0.91 0.00 -
NAPS 0.6357 0.5812 0.5358 0.5176 0.4995 0.4813 0.3716 9.35%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.39 0.615 0.29 0.265 0.32 0.315 0.43 -
P/RPS 0.26 0.46 0.19 0.18 0.20 0.17 0.39 -6.53%
P/EPS 6.22 10.11 6.91 11.38 12.84 6.53 47.30 -28.67%
EY 16.08 9.89 14.48 8.79 7.79 15.31 2.11 40.25%
DY 6.41 4.07 3.45 3.77 3.13 3.17 0.00 -
P/NAPS 0.56 0.96 0.49 0.46 0.58 0.59 1.02 -9.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 21/08/17 23/08/16 27/08/15 25/08/14 28/08/13 29/08/12 -
Price 0.395 0.555 0.29 0.215 0.34 0.29 0.36 -
P/RPS 0.26 0.41 0.19 0.14 0.21 0.16 0.32 -3.39%
P/EPS 6.30 9.13 6.91 9.23 13.65 6.01 39.60 -26.37%
EY 15.87 10.96 14.48 10.83 7.33 16.63 2.53 35.78%
DY 6.33 4.50 3.45 4.65 2.94 3.45 0.00 -
P/NAPS 0.56 0.87 0.49 0.38 0.62 0.55 0.86 -6.89%

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