[AYS] QoQ TTM 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- 42.28%
YoY- 690.96%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,205,458 1,116,486 948,197 943,574 908,923 753,658 722,124 40.85%
PBT 133,186 145,472 135,995 117,669 82,012 28,924 4,631 844.48%
Tax -29,892 -28,948 -24,570 -18,507 -12,796 -4,352 -932 915.90%
NP 103,294 116,524 111,425 99,162 69,216 24,572 3,699 826.06%
-
NP to SH 91,015 101,428 94,873 82,675 58,107 19,004 -1,098 -
-
Tax Rate 22.44% 19.90% 18.07% 15.73% 15.60% 15.05% 20.13% -
Total Cost 1,102,164 999,962 836,772 844,412 839,707 729,086 718,425 33.12%
-
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 9,665 15,372 11,412 11,412 5,706 - - -
Div Payout % 10.62% 15.16% 12.03% 13.80% 9.82% - - -
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 8.57% 10.44% 11.75% 10.51% 7.62% 3.26% 0.51% -
ROE 21.75% 27.25% 26.62% 24.70% 18.86% 6.84% -0.42% -
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 288.07 281.98 239.48 248.04 238.93 198.11 189.82 32.16%
EPS 21.75 25.62 23.96 21.73 15.27 5.00 -0.29 -
DPS 2.31 3.88 2.88 3.00 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 288.07 266.81 226.59 225.49 217.21 180.10 172.57 40.85%
EPS 21.75 24.24 22.67 19.76 13.89 4.54 -0.26 -
DPS 2.31 3.67 2.73 2.73 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 0.17 0.20 0.29 0.28 0.16 0.17 0.17 0.00%
P/EPS 2.25 2.15 2.90 3.17 2.49 6.71 -110.87 -
EY 44.39 46.58 34.48 31.50 40.20 14.91 -0.90 -
DY 4.71 7.06 4.15 4.35 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 0.16 0.17 0.29 0.28 0.16 0.22 0.15 4.40%
P/EPS 2.09 1.91 2.90 3.15 2.55 8.61 -98.74 -
EY 47.80 52.28 34.48 31.73 39.17 11.62 -1.01 -
DY 5.08 7.92 4.15 4.38 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