[AYS] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 2.51%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 641,693 599,347 590,724 593,060 578,636 562,508 543,666 11.71%
PBT 14,498 21,127 27,013 33,149 33,004 32,655 36,932 -46.47%
Tax -4,062 -5,381 -8,423 -8,665 -9,125 -9,124 -10,051 -45.42%
NP 10,436 15,746 18,590 24,484 23,879 23,531 26,881 -46.87%
-
NP to SH 10,432 15,743 18,548 24,453 23,854 23,504 26,979 -47.01%
-
Tax Rate 28.02% 25.47% 31.18% 26.14% 27.65% 27.94% 27.21% -
Total Cost 631,257 583,601 572,134 568,576 554,757 538,977 516,785 14.31%
-
Net Worth 273,900 273,900 273,900 270,096 266,292 262,488 254,880 4.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,804 3,804 3,804 9,510 9,510 9,510 9,510 -45.80%
Div Payout % 36.47% 24.16% 20.51% 38.89% 39.87% 40.46% 35.25% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 273,900 273,900 273,900 270,096 266,292 262,488 254,880 4.92%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.63% 2.63% 3.15% 4.13% 4.13% 4.18% 4.94% -
ROE 3.81% 5.75% 6.77% 9.05% 8.96% 8.95% 10.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 168.68 157.55 155.28 155.90 152.11 147.87 142.91 11.72%
EPS 2.74 4.14 4.88 6.43 6.27 6.18 7.09 -47.03%
DPS 1.00 1.00 1.00 2.50 2.50 2.50 2.50 -45.80%
NAPS 0.72 0.72 0.72 0.71 0.70 0.69 0.67 4.92%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 153.35 143.23 141.17 141.72 138.28 134.42 129.92 11.72%
EPS 2.49 3.76 4.43 5.84 5.70 5.62 6.45 -47.07%
DPS 0.91 0.91 0.91 2.27 2.27 2.27 2.27 -45.72%
NAPS 0.6545 0.6545 0.6545 0.6455 0.6364 0.6273 0.6091 4.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.31 0.33 0.335 0.40 0.39 0.38 0.435 -
P/RPS 0.18 0.21 0.22 0.26 0.26 0.26 0.30 -28.92%
P/EPS 11.30 7.97 6.87 6.22 6.22 6.15 6.13 50.50%
EY 8.85 12.54 14.55 16.07 16.08 16.26 16.30 -33.52%
DY 3.23 3.03 2.99 6.25 6.41 6.58 5.75 -31.99%
P/NAPS 0.43 0.46 0.47 0.56 0.56 0.55 0.65 -24.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 23/11/18 29/08/18 22/05/18 26/02/18 -
Price 0.30 0.305 0.37 0.37 0.395 0.395 0.42 -
P/RPS 0.18 0.19 0.24 0.24 0.26 0.27 0.29 -27.29%
P/EPS 10.94 7.37 7.59 5.76 6.30 6.39 5.92 50.75%
EY 9.14 13.57 13.18 17.37 15.87 15.64 16.89 -33.66%
DY 3.33 3.28 2.70 6.76 6.33 6.33 5.95 -32.15%
P/NAPS 0.42 0.42 0.51 0.52 0.56 0.57 0.63 -23.74%

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