[AYS] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
11-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 3.32%
YoY- -40.02%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 538,376 558,679 592,008 568,104 704,321 573,204 118,818 28.60%
PBT 35,350 23,330 13,507 13,521 22,274 11,794 3,092 50.03%
Tax -11,010 -6,860 -2,039 -3,666 -5,908 -4,815 -1,020 48.60%
NP 24,340 16,470 11,468 9,855 16,366 6,979 2,072 50.71%
-
NP to SH 24,444 16,439 11,454 9,793 16,326 6,986 2,101 50.47%
-
Tax Rate 31.15% 29.40% 15.10% 27.11% 26.52% 40.83% 32.99% -
Total Cost 514,036 542,209 580,540 558,249 687,955 566,225 116,746 27.99%
-
Net Worth 247,271 232,054 216,838 209,229 205,425 159,350 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,804 9,510 3,804 - 7,608 - - -
Div Payout % 15.56% 57.85% 33.21% - 46.60% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,271 232,054 216,838 209,229 205,425 159,350 0 -
NOSH 380,418 380,418 380,418 380,418 380,418 370,583 116,521 21.77%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.52% 2.95% 1.94% 1.73% 2.32% 1.22% 1.74% -
ROE 9.89% 7.08% 5.28% 4.68% 7.95% 4.38% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 141.52 146.86 155.62 149.34 185.14 154.68 101.97 5.60%
EPS 6.43 4.32 3.01 2.57 4.29 1.89 1.80 23.61%
DPS 1.00 2.50 1.00 0.00 2.00 0.00 0.00 -
NAPS 0.65 0.61 0.57 0.55 0.54 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 128.52 133.37 141.33 135.62 168.14 136.84 28.36 28.61%
EPS 5.84 3.92 2.73 2.34 3.90 1.67 0.50 50.57%
DPS 0.91 2.27 0.91 0.00 1.82 0.00 0.00 -
NAPS 0.5903 0.554 0.5176 0.4995 0.4904 0.3804 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.50 0.365 0.265 0.33 0.31 0.34 0.305 -
P/RPS 0.35 0.25 0.17 0.22 0.17 0.22 0.30 2.60%
P/EPS 7.78 8.45 8.80 12.82 7.22 18.04 16.92 -12.13%
EY 12.85 11.84 11.36 7.80 13.84 5.54 5.91 13.80%
DY 2.00 6.85 3.77 0.00 6.45 0.00 0.00 -
P/NAPS 0.77 0.60 0.46 0.60 0.57 0.79 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 22/11/16 23/11/15 11/11/14 27/11/13 28/11/12 14/10/11 -
Price 0.495 0.345 0.245 0.29 0.305 0.31 0.305 -
P/RPS 0.35 0.23 0.16 0.19 0.16 0.20 0.30 2.60%
P/EPS 7.70 7.98 8.14 11.27 7.11 16.44 16.92 -12.28%
EY 12.98 12.53 12.29 8.88 14.07 6.08 5.91 13.99%
DY 2.02 7.25 4.08 0.00 6.56 0.00 0.00 -
P/NAPS 0.76 0.57 0.43 0.53 0.56 0.72 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