[AYS] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -24.15%
YoY- -31.25%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 948,197 722,124 730,468 590,724 543,666 548,657 597,409 7.99%
PBT 135,995 4,631 -7,483 27,013 36,932 29,159 17,263 41.01%
Tax -24,570 -932 -938 -8,423 -10,051 -8,164 -2,816 43.43%
NP 111,425 3,699 -8,421 18,590 26,881 20,995 14,447 40.51%
-
NP to SH 94,873 -1,098 -7,237 18,548 26,979 20,969 14,429 36.83%
-
Tax Rate 18.07% 20.13% - 31.18% 27.21% 28.00% 16.31% -
Total Cost 836,772 718,425 738,889 572,134 516,785 527,662 582,962 6.20%
-
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,412 - 3,804 3,804 9,510 5,706 7,608 6.98%
Div Payout % 12.03% - 0.00% 20.51% 35.25% 27.21% 52.73% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.75% 0.51% -1.15% 3.15% 4.94% 3.83% 2.42% -
ROE 26.62% -0.42% -2.76% 6.77% 10.58% 9.04% 6.54% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 239.48 189.82 192.02 155.28 142.91 144.22 157.04 7.27%
EPS 23.96 -0.29 -1.90 4.88 7.09 5.51 3.79 35.94%
DPS 2.88 0.00 1.00 1.00 2.50 1.50 2.00 6.25%
NAPS 0.90 0.68 0.69 0.72 0.67 0.61 0.58 7.59%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 226.36 172.39 174.38 141.02 129.79 130.98 142.62 7.99%
EPS 22.65 -0.26 -1.73 4.43 6.44 5.01 3.44 36.86%
DPS 2.72 0.00 0.91 0.91 2.27 1.36 1.82 6.91%
NAPS 0.8507 0.6175 0.6266 0.6539 0.6085 0.554 0.5267 8.31%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.695 0.32 0.285 0.335 0.435 0.325 0.285 -
P/RPS 0.29 0.17 0.15 0.22 0.30 0.23 0.18 8.26%
P/EPS 2.90 -110.87 -14.98 6.87 6.13 5.90 7.51 -14.65%
EY 34.48 -0.90 -6.68 14.55 16.30 16.96 13.31 17.17%
DY 4.15 0.00 3.51 2.99 5.75 4.62 7.02 -8.38%
P/NAPS 0.77 0.47 0.41 0.47 0.65 0.53 0.49 7.81%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 20/02/17 23/02/16 -
Price 0.695 0.285 0.26 0.37 0.42 0.34 0.29 -
P/RPS 0.29 0.15 0.14 0.24 0.29 0.24 0.18 8.26%
P/EPS 2.90 -98.74 -13.67 7.59 5.92 6.17 7.65 -14.91%
EY 34.48 -1.01 -7.32 13.18 16.89 16.21 13.08 17.51%
DY 4.15 0.00 3.85 2.70 5.95 4.41 6.90 -8.11%
P/NAPS 0.77 0.42 0.38 0.51 0.63 0.56 0.50 7.45%

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