[AYS] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -34.72%
YoY- -49.03%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,329,947 1,258,805 1,313,765 1,369,967 1,287,645 1,205,458 1,116,486 12.35%
PBT 26,489 32,693 54,634 72,988 107,481 133,186 145,472 -67.84%
Tax -5,247 -5,653 -12,601 -20,234 -26,449 -29,892 -28,948 -67.93%
NP 21,242 27,040 42,033 52,754 81,032 103,294 116,524 -67.81%
-
NP to SH 22,414 27,348 40,126 48,356 74,071 91,015 101,428 -63.41%
-
Tax Rate 19.81% 17.29% 23.06% 27.72% 24.61% 22.44% 19.90% -
Total Cost 1,308,705 1,231,765 1,271,732 1,317,213 1,206,613 1,102,164 999,962 19.62%
-
Net Worth 456,119 451,935 443,566 418,458 426,827 418,458 372,190 14.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,184 4,184 4,184 3,959 3,959 9,665 15,372 -57.96%
Div Payout % 18.67% 15.30% 10.43% 8.19% 5.35% 10.62% 15.16% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 456,119 451,935 443,566 418,458 426,827 418,458 372,190 14.50%
NOSH 418,458 418,458 418,458 418,458 418,458 418,458 418,458 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.60% 2.15% 3.20% 3.85% 6.29% 8.57% 10.44% -
ROE 4.91% 6.05% 9.05% 11.56% 17.35% 21.75% 27.25% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 317.82 300.82 313.95 327.38 307.71 288.07 281.98 8.29%
EPS 5.36 6.54 9.59 11.56 17.70 21.75 25.62 -64.72%
DPS 1.00 1.00 1.00 0.95 0.95 2.31 3.88 -59.46%
NAPS 1.09 1.08 1.06 1.00 1.02 1.00 0.94 10.36%
Adjusted Per Share Value based on latest NOSH - 418,458
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 317.82 300.82 313.95 327.38 307.71 288.07 266.81 12.35%
EPS 5.36 6.54 9.59 11.56 17.70 21.75 24.24 -63.39%
DPS 1.00 1.00 1.00 0.95 0.95 2.31 3.67 -57.93%
NAPS 1.09 1.08 1.06 1.00 1.02 1.00 0.8894 14.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.395 0.375 0.385 0.43 0.38 0.49 0.55 -
P/RPS 0.12 0.12 0.12 0.13 0.12 0.17 0.20 -28.84%
P/EPS 7.37 5.74 4.02 3.72 2.15 2.25 2.15 127.17%
EY 13.56 17.43 24.91 26.87 46.58 44.39 46.58 -56.04%
DY 2.53 2.67 2.60 2.20 2.49 4.71 7.06 -49.51%
P/NAPS 0.36 0.35 0.36 0.43 0.37 0.49 0.59 -28.03%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 22/08/23 31/05/23 20/02/23 29/11/22 23/08/22 24/05/22 -
Price 0.39 0.41 0.35 0.455 0.41 0.455 0.49 -
P/RPS 0.12 0.14 0.11 0.14 0.13 0.16 0.17 -20.70%
P/EPS 7.28 6.27 3.65 3.94 2.32 2.09 1.91 143.80%
EY 13.73 15.94 27.40 25.40 43.17 47.80 52.28 -58.95%
DY 2.56 2.44 2.86 2.08 2.31 5.08 7.92 -52.86%
P/NAPS 0.36 0.38 0.33 0.46 0.40 0.46 0.52 -21.72%

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