[AYS] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 5.94%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 734,096 599,347 592,521 621,686 564,712 562,508 554,900 20.57%
PBT 8,016 21,127 27,492 35,560 34,532 32,655 35,014 -62.67%
Tax -3,692 -5,381 -6,588 -8,446 -8,968 -9,124 -7,522 -37.85%
NP 4,324 15,746 20,904 27,114 25,564 23,531 27,492 -70.96%
-
NP to SH 4,308 15,743 20,845 27,070 25,552 23,504 27,453 -71.00%
-
Tax Rate 46.06% 25.47% 23.96% 23.75% 25.97% 27.94% 21.48% -
Total Cost 729,772 583,601 571,617 594,572 539,148 538,977 527,408 24.24%
-
Net Worth 273,900 273,900 273,900 270,096 266,292 262,488 254,880 4.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 3,804 - - - 9,510 7,608 -
Div Payout % - 24.16% - - - 40.46% 27.71% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 273,900 273,900 273,900 270,096 266,292 262,488 254,880 4.92%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.59% 2.63% 3.53% 4.36% 4.53% 4.18% 4.95% -
ROE 1.57% 5.75% 7.61% 10.02% 9.60% 8.95% 10.77% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 192.97 157.55 155.76 163.42 148.45 147.87 145.87 20.56%
EPS 1.12 4.14 5.48 7.12 6.72 6.18 7.21 -71.20%
DPS 0.00 1.00 0.00 0.00 0.00 2.50 2.00 -
NAPS 0.72 0.72 0.72 0.71 0.70 0.69 0.67 4.92%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 175.43 143.23 141.60 148.57 134.95 134.42 132.61 20.57%
EPS 1.03 3.76 4.98 6.47 6.11 5.62 6.56 -70.99%
DPS 0.00 0.91 0.00 0.00 0.00 2.27 1.82 -
NAPS 0.6545 0.6545 0.6545 0.6455 0.6364 0.6273 0.6091 4.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.31 0.33 0.335 0.40 0.39 0.38 0.435 -
P/RPS 0.16 0.21 0.22 0.24 0.26 0.26 0.30 -34.31%
P/EPS 27.37 7.97 6.11 5.62 5.81 6.15 6.03 174.90%
EY 3.65 12.54 16.36 17.79 17.22 16.26 16.59 -63.65%
DY 0.00 3.03 0.00 0.00 0.00 6.58 4.60 -
P/NAPS 0.43 0.46 0.47 0.56 0.56 0.55 0.65 -24.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 22/05/18 26/02/18 -
Price 0.30 0.305 0.37 0.37 0.395 0.395 0.42 -
P/RPS 0.16 0.19 0.24 0.23 0.27 0.27 0.29 -32.80%
P/EPS 26.49 7.37 6.75 5.20 5.88 6.39 5.82 175.40%
EY 3.77 13.57 14.81 19.23 17.00 15.64 17.18 -63.71%
DY 0.00 3.28 0.00 0.00 0.00 6.33 4.76 -
P/NAPS 0.42 0.42 0.51 0.52 0.56 0.57 0.63 -23.74%

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