[AYS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -5.5%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 402,593 271,639 144,812 591,352 445,288 304,312 145,561 96.43%
PBT 28,994 21,601 14,387 11,735 11,574 10,010 3,872 280.42%
Tax -7,524 -5,605 -3,626 -3,452 -2,812 -2,197 -834 330.48%
NP 21,470 15,996 10,761 8,283 8,762 7,813 3,038 266.09%
-
NP to SH 21,446 15,977 10,739 8,269 8,750 7,811 3,038 265.81%
-
Tax Rate 25.95% 25.95% 25.20% 29.42% 24.30% 21.95% 21.54% -
Total Cost 381,123 255,643 134,051 583,069 436,526 296,499 142,523 92.08%
-
Net Worth 232,054 232,054 224,446 217,309 220,642 216,838 216,838 4.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,706 5,706 - 3,812 3,804 - - -
Div Payout % 26.61% 35.72% - 46.11% 43.48% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 232,054 232,054 224,446 217,309 220,642 216,838 216,838 4.60%
NOSH 380,418 380,418 380,418 381,244 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.33% 5.89% 7.43% 1.40% 1.97% 2.57% 2.09% -
ROE 9.24% 6.89% 4.78% 3.81% 3.97% 3.60% 1.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 105.83 71.41 38.07 155.11 117.05 79.99 38.26 96.44%
EPS 5.64 4.20 2.82 2.17 2.30 2.05 0.80 265.50%
DPS 1.50 1.50 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.61 0.61 0.59 0.57 0.58 0.57 0.57 4.60%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 96.21 64.91 34.61 141.32 106.41 72.72 34.79 96.41%
EPS 5.12 3.82 2.57 1.98 2.09 1.87 0.73 264.25%
DPS 1.36 1.36 0.00 0.91 0.91 0.00 0.00 -
NAPS 0.5545 0.5545 0.5364 0.5193 0.5273 0.5182 0.5182 4.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.325 0.365 0.29 0.285 0.285 0.265 0.265 -
P/RPS 0.31 0.51 0.76 0.18 0.24 0.33 0.69 -41.19%
P/EPS 5.76 8.69 10.27 13.14 12.39 12.91 33.18 -68.71%
EY 17.35 11.51 9.73 7.61 8.07 7.75 3.01 219.77%
DY 4.62 4.11 0.00 3.51 3.51 0.00 0.00 -
P/NAPS 0.53 0.60 0.49 0.50 0.49 0.46 0.46 9.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 22/11/16 23/08/16 18/05/16 23/02/16 23/11/15 27/08/15 -
Price 0.34 0.345 0.29 0.26 0.29 0.245 0.215 -
P/RPS 0.32 0.48 0.76 0.17 0.25 0.31 0.56 -31.02%
P/EPS 6.03 8.21 10.27 11.99 12.61 11.93 26.92 -62.94%
EY 16.58 12.17 9.73 8.34 7.93 8.38 3.71 170.08%
DY 4.41 4.35 0.00 3.85 3.45 0.00 0.00 -
P/NAPS 0.56 0.57 0.49 0.46 0.50 0.43 0.38 29.34%

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