[AYS] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 25.97%
YoY- 145.27%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 590,724 543,666 548,657 597,409 556,777 676,247 620,728 -0.82%
PBT 27,013 36,932 29,159 17,263 8,723 19,480 14,758 10.59%
Tax -8,423 -10,051 -8,164 -2,816 -2,777 -5,529 -5,071 8.82%
NP 18,590 26,881 20,995 14,447 5,946 13,951 9,687 11.47%
-
NP to SH 18,548 26,979 20,969 14,429 5,883 13,909 9,680 11.44%
-
Tax Rate 31.18% 27.21% 28.00% 16.31% 31.84% 28.38% 34.36% -
Total Cost 572,134 516,785 527,662 582,962 550,831 662,296 611,041 -1.09%
-
Net Worth 273,900 254,880 232,054 220,642 209,229 205,425 167,383 8.55%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,804 9,510 5,706 7,608 - 3,804 3,804 0.00%
Div Payout % 20.51% 35.25% 27.21% 52.73% - 27.35% 39.30% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 273,900 254,880 232,054 220,642 209,229 205,425 167,383 8.55%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.15% 4.94% 3.83% 2.42% 1.07% 2.06% 1.56% -
ROE 6.77% 10.58% 9.04% 6.54% 2.81% 6.77% 5.78% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 155.28 142.91 144.22 157.04 146.36 177.76 163.17 -0.82%
EPS 4.88 7.09 5.51 3.79 1.55 3.66 2.54 11.49%
DPS 1.00 2.50 1.50 2.00 0.00 1.00 1.00 0.00%
NAPS 0.72 0.67 0.61 0.58 0.55 0.54 0.44 8.55%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 141.02 129.79 130.98 142.62 132.92 161.44 148.18 -0.82%
EPS 4.43 6.44 5.01 3.44 1.40 3.32 2.31 11.45%
DPS 0.91 2.27 1.36 1.82 0.00 0.91 0.91 0.00%
NAPS 0.6539 0.6085 0.554 0.5267 0.4995 0.4904 0.3996 8.55%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.335 0.435 0.325 0.285 0.27 0.30 0.31 -
P/RPS 0.22 0.30 0.23 0.18 0.18 0.17 0.19 2.47%
P/EPS 6.87 6.13 5.90 7.51 17.46 8.21 12.18 -9.09%
EY 14.55 16.30 16.96 13.31 5.73 12.19 8.21 10.00%
DY 2.99 5.75 4.62 7.02 0.00 3.33 3.23 -1.27%
P/NAPS 0.47 0.65 0.53 0.49 0.49 0.56 0.70 -6.42%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 20/02/17 23/02/16 17/02/15 24/02/14 04/02/13 -
Price 0.37 0.42 0.34 0.29 0.265 0.315 0.30 -
P/RPS 0.24 0.29 0.24 0.18 0.18 0.18 0.18 4.90%
P/EPS 7.59 5.92 6.17 7.65 17.14 8.62 11.79 -7.07%
EY 13.18 16.89 16.21 13.08 5.84 11.61 8.48 7.62%
DY 2.70 5.95 4.41 6.90 0.00 3.17 3.33 -3.43%
P/NAPS 0.51 0.63 0.56 0.50 0.48 0.58 0.68 -4.67%

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