[AYS] QoQ 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- -23.44%
YoY- 12222.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
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 352,171 392,523 239,264 221,500 263,199 224,234 234,641 31.18%
PBT 34,427 33,982 28,388 36,389 46,713 24,505 10,062 127.57%
Tax -9,507 -8,642 -5,988 -5,755 -8,563 -4,264 75 -
NP 24,920 25,340 22,400 30,634 38,150 20,241 10,137 82.44%
-
NP to SH 21,941 23,481 20,824 24,769 32,354 16,926 8,626 86.65%
-
Tax Rate 27.61% 25.43% 21.09% 15.82% 18.33% 17.40% -0.75% -
Total Cost 327,251 367,183 216,864 190,866 225,049 203,993 224,504 28.64%
-
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 - 3,959 - 5,706 5,706 - - -
Div Payout % - 16.86% - 23.04% 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% 6.46% 9.36% 13.83% 14.49% 9.03% 4.32% -
ROE 5.24% 6.31% 5.84% 7.40% 10.50% 6.09% 3.33% -
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 84.16 99.14 60.43 58.23 69.19 58.94 61.68 23.08%
EPS 5.24 5.93 5.26 6.51 8.50 4.45 2.27 74.93%
DPS 0.00 1.00 0.00 1.50 1.50 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 84.16 93.80 57.18 52.93 62.90 53.59 56.07 31.19%
EPS 5.24 5.61 4.98 5.92 7.73 4.04 2.06 86.66%
DPS 0.00 0.95 0.00 1.36 1.36 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 0.58 0.55 1.15 1.19 0.55 0.57 0.52 7.57%
P/EPS 9.35 9.27 13.21 10.60 4.47 7.53 14.11 -24.04%
EY 10.70 10.78 7.57 9.44 22.38 13.28 7.09 31.66%
DY 0.00 1.82 0.00 2.17 3.95 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 0.54 0.49 1.15 1.18 0.56 0.73 0.46 11.31%
P/EPS 8.68 8.26 13.21 10.52 4.59 9.66 12.57 -21.92%
EY 11.52 12.10 7.57 9.51 21.81 10.35 7.96 28.03%
DY 0.00 2.04 0.00 2.19 3.85 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