[AYS] YoY Annual (Unaudited) Result on 31-Mar-2020 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
YoY- -166.85%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,313,765 1,116,486 753,658 768,212 599,347 562,508 530,084 16.32%
PBT 54,634 145,472 28,924 -7,781 21,127 32,655 39,665 5.47%
Tax -12,601 -28,948 -4,352 -1,342 -5,381 -9,124 -11,933 0.91%
NP 42,033 116,524 24,572 -9,123 15,746 23,531 27,732 7.17%
-
NP to SH 40,126 101,428 19,004 -10,524 15,743 23,504 27,835 6.28%
-
Tax Rate 23.06% 19.90% 15.05% - 25.47% 27.94% 30.08% -
Total Cost 1,271,732 999,962 729,086 777,335 583,601 538,977 502,352 16.73%
-
Net Worth 443,566 372,190 277,705 258,684 273,900 262,488 235,859 11.09%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 4,184 15,837 - - 3,804 9,510 9,510 -12.78%
Div Payout % 10.43% 15.61% - - 24.16% 40.46% 34.17% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 443,566 372,190 277,705 258,684 273,900 262,488 235,859 11.09%
NOSH 418,458 418,458 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.20% 10.44% 3.26% -1.19% 2.63% 4.18% 5.23% -
ROE 9.05% 27.25% 6.84% -4.07% 5.75% 8.95% 11.80% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 313.95 281.98 198.11 201.94 157.55 147.87 139.34 14.49%
EPS 9.59 25.62 5.00 -2.77 4.14 6.18 7.32 4.60%
DPS 1.00 4.00 0.00 0.00 1.00 2.50 2.50 -14.15%
NAPS 1.06 0.94 0.73 0.68 0.72 0.69 0.62 9.34%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 313.95 266.81 180.10 183.58 143.23 134.42 126.68 16.32%
EPS 9.59 24.24 4.54 -2.51 3.76 5.62 6.65 6.28%
DPS 1.00 3.78 0.00 0.00 0.91 2.27 2.27 -12.76%
NAPS 1.06 0.8894 0.6636 0.6182 0.6545 0.6273 0.5636 11.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.385 0.55 0.335 0.135 0.33 0.38 0.39 -
P/RPS 0.12 0.20 0.17 0.07 0.21 0.26 0.28 -13.16%
P/EPS 4.02 2.15 6.71 -4.88 7.97 6.15 5.33 -4.59%
EY 24.91 46.58 14.91 -20.49 12.54 16.26 18.76 4.83%
DY 2.60 7.27 0.00 0.00 3.03 6.58 6.41 -13.95%
P/NAPS 0.36 0.59 0.46 0.20 0.46 0.55 0.63 -8.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 24/05/22 31/05/21 30/06/20 30/05/19 22/05/18 23/05/17 -
Price 0.35 0.49 0.43 0.165 0.305 0.395 0.545 -
P/RPS 0.11 0.17 0.22 0.08 0.19 0.27 0.39 -19.01%
P/EPS 3.65 1.91 8.61 -5.96 7.37 6.39 7.45 -11.20%
EY 27.40 52.28 11.62 -16.77 13.57 15.64 13.43 12.61%
DY 2.86 8.16 0.00 0.00 3.28 6.33 4.59 -7.57%
P/NAPS 0.33 0.52 0.59 0.24 0.42 0.57 0.88 -15.07%

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