[AYS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 70.25%
YoY- 579.39%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,116,486 723,963 484,699 263,199 753,658 529,424 294,783 143.17%
PBT 145,472 111,490 83,102 46,713 28,924 4,419 -5,644 -
Tax -28,948 -20,306 -14,318 -8,563 -4,352 -88 -163 3069.50%
NP 116,524 91,184 68,784 38,150 24,572 4,331 -5,807 -
-
NP to SH 101,428 77,947 57,123 32,354 19,004 2,078 -6,549 -
-
Tax Rate 19.90% 18.21% 17.23% 18.33% 15.05% 1.99% - -
Total Cost 999,962 632,779 415,915 225,049 729,086 525,093 300,590 123.00%
-
Net Worth 372,190 356,352 334,767 308,138 277,705 258,684 251,075 30.04%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 15,837 11,878 11,412 5,706 - - - -
Div Payout % 15.61% 15.24% 19.98% 17.64% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 372,190 356,352 334,767 308,138 277,705 258,684 251,075 30.04%
NOSH 418,458 418,458 380,418 380,418 380,418 380,418 380,418 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.44% 12.60% 14.19% 14.49% 3.26% 0.82% -1.97% -
ROE 27.25% 21.87% 17.06% 10.50% 6.84% 0.80% -2.61% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 281.98 182.84 127.41 69.19 198.11 139.17 77.49 136.76%
EPS 25.62 19.69 15.02 8.50 5.00 0.55 -1.72 -
DPS 4.00 3.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.88 0.81 0.73 0.68 0.66 26.61%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 266.81 173.01 115.83 62.90 180.10 126.52 70.44 143.18%
EPS 24.24 18.63 13.65 7.73 4.54 0.50 -1.57 -
DPS 3.78 2.84 2.73 1.36 0.00 0.00 0.00 -
NAPS 0.8894 0.8516 0.80 0.7364 0.6636 0.6182 0.60 30.03%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.55 0.695 0.69 0.38 0.335 0.32 0.175 -
P/RPS 0.20 0.38 0.54 0.55 0.17 0.23 0.23 -8.90%
P/EPS 2.15 3.53 4.60 4.47 6.71 58.58 -10.17 -
EY 46.58 28.33 21.76 22.38 14.91 1.71 -9.84 -
DY 7.27 4.32 4.35 3.95 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.78 0.47 0.46 0.47 0.27 68.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 23/11/21 25/08/21 31/05/21 23/02/21 24/11/20 -
Price 0.49 0.695 0.685 0.39 0.43 0.285 0.205 -
P/RPS 0.17 0.38 0.54 0.56 0.22 0.20 0.26 -24.68%
P/EPS 1.91 3.53 4.56 4.59 8.61 52.17 -11.91 -
EY 52.28 28.33 21.92 21.81 11.62 1.92 -8.40 -
DY 8.16 4.32 4.38 3.85 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 0.78 0.48 0.59 0.42 0.31 41.22%

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