[AYS] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 2.51%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 943,574 683,819 668,040 593,060 538,376 558,679 592,008 8.07%
PBT 117,669 -10,429 354 33,149 35,350 23,330 13,507 43.39%
Tax -18,507 -694 -1,969 -8,665 -11,010 -6,860 -2,039 44.38%
NP 99,162 -11,123 -1,615 24,484 24,340 16,470 11,468 43.21%
-
NP to SH 82,675 -13,990 -872 24,453 24,444 16,439 11,454 38.97%
-
Tax Rate 15.73% - 556.21% 26.14% 31.15% 29.40% 15.10% -
Total Cost 844,412 694,942 669,655 568,576 514,036 542,209 580,540 6.43%
-
Net Worth 334,767 251,075 270,096 270,096 247,271 232,054 216,838 7.49%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 11,412 - 3,804 9,510 3,804 9,510 3,804 20.07%
Div Payout % 13.80% - 0.00% 38.89% 15.56% 57.85% 33.21% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 334,767 251,075 270,096 270,096 247,271 232,054 216,838 7.49%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.51% -1.63% -0.24% 4.13% 4.52% 2.95% 1.94% -
ROE 24.70% -5.57% -0.32% 9.05% 9.89% 7.08% 5.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 248.04 179.75 175.61 155.90 141.52 146.86 155.62 8.07%
EPS 21.73 -3.68 -0.23 6.43 6.43 4.32 3.01 38.97%
DPS 3.00 0.00 1.00 2.50 1.00 2.50 1.00 20.07%
NAPS 0.88 0.66 0.71 0.71 0.65 0.61 0.57 7.49%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 225.49 163.41 159.64 141.72 128.66 133.51 141.47 8.07%
EPS 19.76 -3.34 -0.21 5.84 5.84 3.93 2.74 38.95%
DPS 2.73 0.00 0.91 2.27 0.91 2.27 0.91 20.07%
NAPS 0.80 0.60 0.6455 0.6455 0.5909 0.5545 0.5182 7.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.69 0.175 0.295 0.40 0.50 0.365 0.265 -
P/RPS 0.28 0.10 0.17 0.26 0.35 0.25 0.17 8.66%
P/EPS 3.17 -4.76 -128.70 6.22 7.78 8.45 8.80 -15.63%
EY 31.50 -21.01 -0.78 16.07 12.85 11.84 11.36 18.50%
DY 4.35 0.00 3.39 6.25 2.00 6.85 3.77 2.41%
P/NAPS 0.78 0.27 0.42 0.56 0.77 0.60 0.46 9.19%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 26/11/19 23/11/18 20/11/17 22/11/16 23/11/15 -
Price 0.685 0.205 0.295 0.37 0.495 0.345 0.245 -
P/RPS 0.28 0.11 0.17 0.24 0.35 0.23 0.16 9.76%
P/EPS 3.15 -5.57 -128.70 5.76 7.70 7.98 8.14 -14.62%
EY 31.73 -17.94 -0.78 17.37 12.98 12.53 12.29 17.10%
DY 4.38 0.00 3.39 6.76 2.02 7.25 4.08 1.18%
P/NAPS 0.78 0.31 0.42 0.52 0.76 0.57 0.43 10.42%

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