[AYS] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -39.93%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 543,666 548,657 597,409 556,777 676,247 620,728 127,452 27.32%
PBT 36,932 29,159 17,263 8,723 19,480 14,758 2,720 54.39%
Tax -10,051 -8,164 -2,816 -2,777 -5,529 -5,071 -606 59.62%
NP 26,881 20,995 14,447 5,946 13,951 9,687 2,114 52.71%
-
NP to SH 26,979 20,969 14,429 5,883 13,909 9,680 2,125 52.67%
-
Tax Rate 27.21% 28.00% 16.31% 31.84% 28.38% 34.36% 22.28% -
Total Cost 516,785 527,662 582,962 550,831 662,296 611,041 125,338 26.60%
-
Net Worth 254,880 232,054 220,642 209,229 205,425 167,383 124,695 12.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,510 5,706 7,608 - 3,804 3,804 - -
Div Payout % 35.25% 27.21% 52.73% - 27.35% 39.30% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 254,880 232,054 220,642 209,229 205,425 167,383 124,695 12.64%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 6,810 95.39%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.94% 3.83% 2.42% 1.07% 2.06% 1.56% 1.66% -
ROE 10.58% 9.04% 6.54% 2.81% 6.77% 5.78% 1.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 142.91 144.22 157.04 146.36 177.76 163.17 1,871.48 -34.83%
EPS 7.09 5.51 3.79 1.55 3.66 2.54 31.20 -21.86%
DPS 2.50 1.50 2.00 0.00 1.00 1.00 0.00 -
NAPS 0.67 0.61 0.58 0.55 0.54 0.44 18.31 -42.35%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 129.79 130.98 142.62 132.92 161.44 148.18 30.43 27.31%
EPS 6.44 5.01 3.44 1.40 3.32 2.31 0.51 52.54%
DPS 2.27 1.36 1.82 0.00 0.91 0.91 0.00 -
NAPS 0.6085 0.554 0.5267 0.4995 0.4904 0.3996 0.2977 12.64%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.435 0.325 0.285 0.27 0.30 0.31 0.31 -
P/RPS 0.30 0.23 0.18 0.18 0.17 0.19 0.02 56.97%
P/EPS 6.13 5.90 7.51 17.46 8.21 12.18 0.99 35.47%
EY 16.30 16.96 13.31 5.73 12.19 8.21 100.65 -26.15%
DY 5.75 4.62 7.02 0.00 3.33 3.23 0.00 -
P/NAPS 0.65 0.53 0.49 0.49 0.56 0.70 0.02 78.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 20/02/17 23/02/16 17/02/15 24/02/14 04/02/13 07/05/12 -
Price 0.42 0.34 0.29 0.265 0.315 0.30 0.31 -
P/RPS 0.29 0.24 0.18 0.18 0.18 0.18 0.02 56.09%
P/EPS 5.92 6.17 7.65 17.14 8.62 11.79 0.99 34.68%
EY 16.89 16.21 13.08 5.84 11.61 8.48 100.65 -25.71%
DY 5.95 4.41 6.90 0.00 3.17 3.33 0.00 -
P/NAPS 0.63 0.56 0.50 0.48 0.58 0.68 0.02 77.61%

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