[AYS] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -11.03%
YoY- 133.7%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 558,679 592,008 568,104 704,321 573,204 118,818 135,669 25.38%
PBT 23,330 13,507 13,521 22,274 11,794 3,092 22,408 0.64%
Tax -6,860 -2,039 -3,666 -5,908 -4,815 -1,020 -6,223 1.56%
NP 16,470 11,468 9,855 16,366 6,979 2,072 16,185 0.27%
-
NP to SH 16,439 11,454 9,793 16,326 6,986 2,101 16,128 0.30%
-
Tax Rate 29.40% 15.10% 27.11% 26.52% 40.83% 32.99% 27.77% -
Total Cost 542,209 580,540 558,249 687,955 566,225 116,746 119,484 27.34%
-
Net Worth 232,054 216,838 209,229 205,425 159,350 0 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div 9,510 3,804 - 7,608 - - - -
Div Payout % 57.85% 33.21% - 46.60% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 232,054 216,838 209,229 205,425 159,350 0 0 -
NOSH 380,418 380,418 380,418 380,418 370,583 116,521 353,018 1.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 2.95% 1.94% 1.73% 2.32% 1.22% 1.74% 11.93% -
ROE 7.08% 5.28% 4.68% 7.95% 4.38% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 146.86 155.62 149.34 185.14 154.68 101.97 38.43 23.89%
EPS 4.32 3.01 2.57 4.29 1.89 1.80 4.57 -0.89%
DPS 2.50 1.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.55 0.54 0.43 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 133.37 141.33 135.62 168.14 136.84 28.36 32.39 25.37%
EPS 3.92 2.73 2.34 3.90 1.67 0.50 3.85 0.28%
DPS 2.27 0.91 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.554 0.5176 0.4995 0.4904 0.3804 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.365 0.265 0.33 0.31 0.34 0.305 2.17 -
P/RPS 0.25 0.17 0.22 0.17 0.22 0.30 5.65 -39.24%
P/EPS 8.45 8.80 12.82 7.22 18.04 16.92 47.50 -24.11%
EY 11.84 11.36 7.80 13.84 5.54 5.91 2.11 31.73%
DY 6.85 3.77 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.60 0.57 0.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 14/10/11 27/08/10 -
Price 0.345 0.245 0.29 0.305 0.31 0.305 2.32 -
P/RPS 0.23 0.16 0.19 0.16 0.20 0.30 6.04 -40.68%
P/EPS 7.98 8.14 11.27 7.11 16.44 16.92 50.78 -25.60%
EY 12.53 12.29 8.88 14.07 6.08 5.91 1.97 34.40%
DY 7.25 4.08 0.00 6.56 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.53 0.56 0.72 0.00 0.00 -

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