[AYS] QoQ Annualized Quarter 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- -14.39%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 592,521 621,686 564,712 562,508 554,900 559,862 500,200 11.91%
PBT 27,492 35,560 34,532 32,655 35,014 34,572 33,136 -11.67%
Tax -6,588 -8,446 -8,968 -9,124 -7,522 -9,364 -8,964 -18.51%
NP 20,904 27,114 25,564 23,531 27,492 25,208 24,172 -9.20%
-
NP to SH 20,845 27,070 25,552 23,504 27,453 25,172 24,152 -9.32%
-
Tax Rate 23.96% 23.75% 25.97% 27.94% 21.48% 27.09% 27.05% -
Total Cost 571,617 594,572 539,148 538,977 527,408 534,654 476,028 12.93%
-
Net Worth 273,900 270,096 266,292 262,488 254,880 247,271 243,467 8.14%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 9,510 7,608 - - -
Div Payout % - - - 40.46% 27.71% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 273,900 270,096 266,292 262,488 254,880 247,271 243,467 8.14%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.53% 4.36% 4.53% 4.18% 4.95% 4.50% 4.83% -
ROE 7.61% 10.02% 9.60% 8.95% 10.77% 10.18% 9.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 155.76 163.42 148.45 147.87 145.87 147.17 131.49 11.92%
EPS 5.48 7.12 6.72 6.18 7.21 6.62 6.36 -9.42%
DPS 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.65 0.64 8.14%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 141.60 148.57 134.95 134.42 132.61 133.79 119.53 11.92%
EPS 4.98 6.47 6.11 5.62 6.56 6.02 5.77 -9.32%
DPS 0.00 0.00 0.00 2.27 1.82 0.00 0.00 -
NAPS 0.6545 0.6455 0.6364 0.6273 0.6091 0.5909 0.5818 8.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.335 0.40 0.39 0.38 0.435 0.50 0.615 -
P/RPS 0.22 0.24 0.26 0.26 0.30 0.34 0.47 -39.63%
P/EPS 6.11 5.62 5.81 6.15 6.03 7.56 9.69 -26.40%
EY 16.36 17.79 17.22 16.26 16.59 13.23 10.32 35.84%
DY 0.00 0.00 0.00 6.58 4.60 0.00 0.00 -
P/NAPS 0.47 0.56 0.56 0.55 0.65 0.77 0.96 -37.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 29/08/18 22/05/18 26/02/18 20/11/17 21/08/17 -
Price 0.37 0.37 0.395 0.395 0.42 0.495 0.555 -
P/RPS 0.24 0.23 0.27 0.27 0.29 0.34 0.42 -31.06%
P/EPS 6.75 5.20 5.88 6.39 5.82 7.48 8.74 -15.78%
EY 14.81 19.23 17.00 15.64 17.18 13.37 11.44 18.72%
DY 0.00 0.00 0.00 6.33 4.76 0.00 0.00 -
P/NAPS 0.51 0.52 0.56 0.57 0.63 0.76 0.87 -29.88%

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