[AYS] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 5.66%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 578,636 562,508 543,666 538,376 510,322 530,084 548,657 3.62%
PBT 33,004 32,655 36,932 35,350 33,562 39,665 29,159 8.63%
Tax -9,125 -9,124 -10,051 -11,010 -10,548 -11,933 -8,164 7.72%
NP 23,879 23,531 26,881 24,340 23,014 27,732 20,995 8.98%
-
NP to SH 23,854 23,504 26,979 24,444 23,134 27,835 20,969 8.99%
-
Tax Rate 27.65% 27.94% 27.21% 31.15% 31.43% 30.08% 28.00% -
Total Cost 554,757 538,977 516,785 514,036 487,308 502,352 527,662 3.40%
-
Net Worth 266,292 262,488 254,880 247,271 243,467 235,859 232,054 9.63%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,510 9,510 9,510 3,804 9,510 9,510 5,706 40.70%
Div Payout % 39.87% 40.46% 35.25% 15.56% 41.11% 34.17% 27.21% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 266,292 262,488 254,880 247,271 243,467 235,859 232,054 9.63%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.13% 4.18% 4.94% 4.52% 4.51% 5.23% 3.83% -
ROE 8.96% 8.95% 10.58% 9.89% 9.50% 11.80% 9.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 152.11 147.87 142.91 141.52 134.15 139.34 144.22 3.62%
EPS 6.27 6.18 7.09 6.43 6.08 7.32 5.51 9.02%
DPS 2.50 2.50 2.50 1.00 2.50 2.50 1.50 40.70%
NAPS 0.70 0.69 0.67 0.65 0.64 0.62 0.61 9.63%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 138.28 134.42 129.92 128.66 121.95 126.68 131.11 3.62%
EPS 5.70 5.62 6.45 5.84 5.53 6.65 5.01 9.00%
DPS 2.27 2.27 2.27 0.91 2.27 2.27 1.36 40.84%
NAPS 0.6364 0.6273 0.6091 0.5909 0.5818 0.5636 0.5545 9.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.39 0.38 0.435 0.50 0.615 0.39 0.325 -
P/RPS 0.26 0.26 0.30 0.35 0.46 0.28 0.23 8.54%
P/EPS 6.22 6.15 6.13 7.78 10.11 5.33 5.90 3.59%
EY 16.08 16.26 16.30 12.85 9.89 18.76 16.96 -3.49%
DY 6.41 6.58 5.75 2.00 4.07 6.41 4.62 24.47%
P/NAPS 0.56 0.55 0.65 0.77 0.96 0.63 0.53 3.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 22/05/18 26/02/18 20/11/17 21/08/17 23/05/17 20/02/17 -
Price 0.395 0.395 0.42 0.495 0.555 0.545 0.34 -
P/RPS 0.26 0.27 0.29 0.35 0.41 0.39 0.24 5.49%
P/EPS 6.30 6.39 5.92 7.70 9.13 7.45 6.17 1.40%
EY 15.87 15.64 16.89 12.98 10.96 13.43 16.21 -1.40%
DY 6.33 6.33 5.95 2.02 4.50 4.59 4.41 27.33%
P/NAPS 0.56 0.57 0.63 0.76 0.87 0.88 0.56 0.00%

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