[AYS] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -11.72%
YoY- 972.24%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,408,684 1,116,486 965,284 969,398 1,052,796 753,658 705,898 58.70%
PBT 137,708 145,472 148,653 166,204 186,852 28,924 5,892 722.18%
Tax -38,028 -28,948 -27,074 -28,636 -34,252 -4,352 -117 4677.62%
NP 99,680 116,524 121,578 137,568 152,600 24,572 5,774 571.45%
-
NP to SH 87,764 101,428 103,929 114,246 129,416 19,004 2,770 907.64%
-
Tax Rate 27.61% 19.90% 18.21% 17.23% 18.33% 15.05% 1.99% -
Total Cost 1,309,004 999,962 843,705 831,830 900,196 729,086 700,124 51.94%
-
Net Worth 418,458 372,190 356,352 334,767 308,138 277,705 258,684 37.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 15,837 15,837 22,825 22,825 - - -
Div Payout % - 15.61% 15.24% 19.98% 17.64% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 418,458 372,190 356,352 334,767 308,138 277,705 258,684 37.92%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.08% 10.44% 12.60% 14.19% 14.49% 3.26% 0.82% -
ROE 20.97% 27.25% 29.16% 34.13% 42.00% 6.84% 1.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 336.64 281.98 243.79 254.82 276.75 198.11 185.56 48.91%
EPS 20.96 25.62 26.25 30.04 34.00 5.00 0.73 843.44%
DPS 0.00 4.00 4.00 6.00 6.00 0.00 0.00 -
NAPS 1.00 0.94 0.90 0.88 0.81 0.73 0.68 29.40%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 336.64 266.81 230.68 231.66 251.59 180.10 168.69 58.70%
EPS 20.96 24.24 24.84 27.30 30.93 4.54 0.66 909.21%
DPS 0.00 3.78 3.78 5.45 5.45 0.00 0.00 -
NAPS 1.00 0.8894 0.8516 0.80 0.7364 0.6636 0.6182 37.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.49 0.55 0.695 0.69 0.38 0.335 0.32 -
P/RPS 0.15 0.20 0.29 0.27 0.14 0.17 0.17 -8.02%
P/EPS 2.34 2.15 2.65 2.30 1.12 6.71 43.94 -85.92%
EY 42.80 46.58 37.77 43.52 89.52 14.91 2.28 610.13%
DY 0.00 7.27 5.76 8.70 15.79 0.00 0.00 -
P/NAPS 0.49 0.59 0.77 0.78 0.47 0.46 0.47 2.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 22/02/22 23/11/21 25/08/21 31/05/21 23/02/21 -
Price 0.455 0.49 0.695 0.685 0.39 0.43 0.285 -
P/RPS 0.14 0.17 0.29 0.27 0.14 0.22 0.15 -4.50%
P/EPS 2.17 1.91 2.65 2.28 1.15 8.61 39.13 -85.53%
EY 46.09 52.28 37.77 43.84 87.23 11.62 2.56 590.57%
DY 0.00 8.16 5.76 8.76 15.38 0.00 0.00 -
P/NAPS 0.46 0.52 0.77 0.78 0.48 0.59 0.42 6.27%

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