[AYS] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 92.15%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,331,846 1,369,967 948,197 722,124 730,468 590,724 543,666 16.09%
PBT 33,431 72,988 135,995 4,631 -7,483 27,013 36,932 -1.64%
Tax -5,300 -20,234 -24,570 -932 -938 -8,423 -10,051 -10.11%
NP 28,131 52,754 111,425 3,699 -8,421 18,590 26,881 0.76%
-
NP to SH 28,895 48,356 94,873 -1,098 -7,237 18,548 26,979 1.14%
-
Tax Rate 15.85% 27.72% 18.07% 20.13% - 31.18% 27.21% -
Total Cost 1,303,715 1,317,213 836,772 718,425 738,889 572,134 516,785 16.66%
-
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,184 3,959 11,412 - 3,804 3,804 9,510 -12.78%
Div Payout % 14.48% 8.19% 12.03% - 0.00% 20.51% 35.25% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 451,935 418,458 356,352 258,684 262,488 273,900 254,880 10.01%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.11% 3.85% 11.75% 0.51% -1.15% 3.15% 4.94% -
ROE 6.39% 11.56% 26.62% -0.42% -2.76% 6.77% 10.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 318.27 327.38 239.48 189.82 192.02 155.28 142.91 14.26%
EPS 6.91 11.56 23.96 -0.29 -1.90 4.88 7.09 -0.42%
DPS 1.00 0.95 2.88 0.00 1.00 1.00 2.50 -14.15%
NAPS 1.08 1.00 0.90 0.68 0.69 0.72 0.67 8.27%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 318.27 327.38 226.59 172.57 174.56 141.17 129.92 16.09%
EPS 6.91 11.56 22.67 -0.26 -1.73 4.43 6.45 1.15%
DPS 1.00 0.95 2.73 0.00 0.91 0.91 2.27 -12.76%
NAPS 1.08 1.00 0.8516 0.6182 0.6273 0.6545 0.6091 10.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.365 0.43 0.695 0.32 0.285 0.335 0.435 -
P/RPS 0.11 0.13 0.29 0.17 0.15 0.22 0.30 -15.39%
P/EPS 5.29 3.72 2.90 -110.87 -14.98 6.87 6.13 -2.42%
EY 18.92 26.87 34.48 -0.90 -6.68 14.55 16.30 2.51%
DY 2.74 2.20 4.15 0.00 3.51 2.99 5.75 -11.61%
P/NAPS 0.34 0.43 0.77 0.47 0.41 0.47 0.65 -10.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 20/02/23 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 -
Price 0.375 0.455 0.695 0.285 0.26 0.37 0.42 -
P/RPS 0.12 0.14 0.29 0.15 0.14 0.24 0.29 -13.67%
P/EPS 5.43 3.94 2.90 -98.74 -13.67 7.59 5.92 -1.42%
EY 18.41 25.40 34.48 -1.01 -7.32 13.18 16.89 1.44%
DY 2.67 2.08 4.15 0.00 3.85 2.70 5.95 -12.49%
P/NAPS 0.35 0.46 0.77 0.42 0.38 0.51 0.63 -9.32%

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