[AYS] YoY TTM Result on 31-Mar-2019 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -15.12%
YoY- -33.02%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,116,486 753,658 768,212 599,347 562,508 530,084 591,352 11.16%
PBT 145,472 28,924 -7,779 21,127 32,655 39,665 11,739 52.09%
Tax -28,948 -4,352 -1,342 -5,381 -9,124 -11,933 -3,452 42.51%
NP 116,524 24,572 -9,121 15,746 23,531 27,732 8,287 55.32%
-
NP to SH 101,428 19,004 -10,522 15,743 23,504 27,835 8,273 51.82%
-
Tax Rate 19.90% 15.05% - 25.47% 27.94% 30.08% 29.41% -
Total Cost 999,962 729,086 777,333 583,601 538,977 502,352 583,065 9.40%
-
Net Worth 372,190 277,705 258,684 273,900 262,488 235,859 216,838 9.41%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 15,372 - - 3,804 9,510 9,510 3,804 26.19%
Div Payout % 15.16% - - 24.16% 40.46% 34.17% 45.98% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 372,190 277,705 258,684 273,900 262,488 235,859 216,838 9.41%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.44% 3.26% -1.19% 2.63% 4.18% 5.23% 1.40% -
ROE 27.25% 6.84% -4.07% 5.75% 8.95% 11.80% 3.82% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 281.98 198.11 201.94 157.55 147.87 139.34 155.45 10.42%
EPS 25.62 5.00 -2.77 4.14 6.18 7.32 2.17 50.87%
DPS 3.88 0.00 0.00 1.00 2.50 2.50 1.00 25.34%
NAPS 0.94 0.73 0.68 0.72 0.69 0.62 0.57 8.69%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 266.53 179.92 183.39 143.08 134.28 126.54 141.17 11.16%
EPS 24.21 4.54 -2.51 3.76 5.61 6.64 1.97 51.88%
DPS 3.67 0.00 0.00 0.91 2.27 2.27 0.91 26.15%
NAPS 0.8885 0.6629 0.6175 0.6539 0.6266 0.563 0.5176 9.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.55 0.335 0.135 0.33 0.38 0.39 0.285 -
P/RPS 0.20 0.17 0.07 0.21 0.26 0.28 0.18 1.77%
P/EPS 2.15 6.71 -4.88 7.97 6.15 5.33 13.11 -26.00%
EY 46.58 14.91 -20.49 12.54 16.26 18.76 7.63 35.17%
DY 7.06 0.00 0.00 3.03 6.58 6.41 3.51 12.34%
P/NAPS 0.59 0.46 0.20 0.46 0.55 0.63 0.50 2.79%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 31/05/21 30/06/20 30/05/19 22/05/18 23/05/17 18/05/16 -
Price 0.49 0.43 0.17 0.305 0.395 0.545 0.26 -
P/RPS 0.17 0.22 0.08 0.19 0.27 0.39 0.17 0.00%
P/EPS 1.91 8.61 -6.15 7.37 6.39 7.45 11.96 -26.33%
EY 52.28 11.62 -16.27 13.57 15.64 13.43 8.36 35.71%
DY 7.92 0.00 0.00 3.28 6.33 4.59 3.85 12.76%
P/NAPS 0.52 0.59 0.25 0.42 0.57 0.88 0.46 2.06%

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