[AYS] YoY TTM Result on 31-Mar-2018 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -12.88%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 753,658 768,212 599,347 562,508 530,084 591,352 563,796 4.95%
PBT 28,924 -7,779 21,127 32,655 39,665 11,739 8,640 22.28%
Tax -4,352 -1,342 -5,381 -9,124 -11,933 -3,452 -1,545 18.82%
NP 24,572 -9,121 15,746 23,531 27,732 8,287 7,095 22.97%
-
NP to SH 19,004 -10,522 15,743 23,504 27,835 8,273 7,059 17.92%
-
Tax Rate 15.05% - 25.47% 27.94% 30.08% 29.41% 17.88% -
Total Cost 729,086 777,333 583,601 538,977 502,352 583,065 556,701 4.59%
-
Net Worth 277,705 258,684 273,900 262,488 235,859 216,838 213,034 4.51%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 3,804 9,510 9,510 3,804 3,804 -
Div Payout % - - 24.16% 40.46% 34.17% 45.98% 53.89% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 277,705 258,684 273,900 262,488 235,859 216,838 213,034 4.51%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.26% -1.19% 2.63% 4.18% 5.23% 1.40% 1.26% -
ROE 6.84% -4.07% 5.75% 8.95% 11.80% 3.82% 3.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 198.11 201.94 157.55 147.87 139.34 155.45 148.20 4.95%
EPS 5.00 -2.77 4.14 6.18 7.32 2.17 1.86 17.89%
DPS 0.00 0.00 1.00 2.50 2.50 1.00 1.00 -
NAPS 0.73 0.68 0.72 0.69 0.62 0.57 0.56 4.51%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 179.92 183.39 143.08 134.28 126.54 141.17 134.59 4.95%
EPS 4.54 -2.51 3.76 5.61 6.64 1.97 1.69 17.88%
DPS 0.00 0.00 0.91 2.27 2.27 0.91 0.91 -
NAPS 0.6629 0.6175 0.6539 0.6266 0.563 0.5176 0.5086 4.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.335 0.135 0.33 0.38 0.39 0.285 0.26 -
P/RPS 0.17 0.07 0.21 0.26 0.28 0.18 0.18 -0.94%
P/EPS 6.71 -4.88 7.97 6.15 5.33 13.11 14.01 -11.53%
EY 14.91 -20.49 12.54 16.26 18.76 7.63 7.14 13.04%
DY 0.00 0.00 3.03 6.58 6.41 3.51 3.85 -
P/NAPS 0.46 0.20 0.46 0.55 0.63 0.50 0.46 0.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 30/06/20 30/05/19 22/05/18 23/05/17 18/05/16 27/05/15 -
Price 0.43 0.17 0.305 0.395 0.545 0.26 0.245 -
P/RPS 0.22 0.08 0.19 0.27 0.39 0.17 0.17 4.38%
P/EPS 8.61 -6.15 7.37 6.39 7.45 11.96 13.20 -6.86%
EY 11.62 -16.27 13.57 15.64 13.43 8.36 7.57 7.39%
DY 0.00 0.00 3.28 6.33 4.59 3.85 4.08 -
P/NAPS 0.59 0.25 0.42 0.57 0.88 0.46 0.44 5.00%

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