[ASB] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 59.42%
YoY- 78.26%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 275,517 283,583 265,923 276,775 268,837 274,764 262,175 0.83%
PBT 95,614 345 8,359 7,655 -466 2,630 -19,327 -
Tax -14,285 -1,485 -4,609 1,084 -6,716 -5,164 -5,539 17.09%
NP 81,329 -1,140 3,750 8,739 -7,182 -2,534 -24,866 -
-
NP to SH 74,944 -4,895 -664 -2,438 -11,212 -4,643 -23,418 -
-
Tax Rate 14.94% 430.43% 55.14% -14.16% - 196.35% - -
Total Cost 194,188 284,723 262,173 268,036 276,019 277,298 287,041 -6.30%
-
Net Worth 481,322 421,854 432,979 450,033 439,855 377,365 441,655 1.44%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,322 2,322 1,693 1,669 1,658 1,410 2,567 -1.65%
Div Payout % 3.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 481,322 421,854 432,979 450,033 439,855 377,365 441,655 1.44%
NOSH 929,194 929,194 677,775 667,704 663,431 564,074 513,552 10.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 29.52% -0.40% 1.41% 3.16% -2.67% -0.92% -9.48% -
ROE 15.57% -1.16% -0.15% -0.54% -2.55% -1.23% -5.30% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.65 30.52 39.25 41.45 40.52 48.71 51.05 -8.65%
EPS 8.07 -0.54 -0.10 -0.37 -1.69 -0.82 -4.56 -
DPS 0.25 0.25 0.25 0.25 0.25 0.25 0.50 -10.90%
NAPS 0.518 0.454 0.639 0.674 0.663 0.669 0.86 -8.09%
Adjusted Per Share Value based on latest NOSH - 665,038
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.85 11.17 10.47 10.90 10.59 10.82 10.32 0.83%
EPS 2.95 -0.19 -0.03 -0.10 -0.44 -0.18 -0.92 -
DPS 0.09 0.09 0.07 0.07 0.07 0.06 0.10 -1.73%
NAPS 0.1895 0.1661 0.1705 0.1772 0.1732 0.1486 0.1739 1.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.13 0.11 0.145 0.11 0.125 0.145 0.14 -
P/RPS 0.44 0.36 0.37 0.27 0.31 0.30 0.27 8.47%
P/EPS 1.61 -20.88 -147.97 -30.13 -7.40 -17.62 -3.07 -
EY 62.04 -4.79 -0.68 -3.32 -13.52 -5.68 -32.57 -
DY 1.92 2.27 1.72 2.27 2.00 1.72 3.57 -9.81%
P/NAPS 0.25 0.24 0.23 0.16 0.19 0.22 0.16 7.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 27/02/17 24/02/16 26/02/15 28/02/14 -
Price 0.22 0.13 0.125 0.12 0.115 0.15 0.145 -
P/RPS 0.74 0.43 0.32 0.29 0.28 0.31 0.28 17.57%
P/EPS 2.73 -24.68 -127.56 -32.86 -6.80 -18.22 -3.18 -
EY 36.66 -4.05 -0.78 -3.04 -14.70 -5.49 -31.45 -
DY 1.14 1.92 2.00 2.08 2.17 1.67 3.45 -16.84%
P/NAPS 0.42 0.29 0.20 0.18 0.17 0.22 0.17 16.26%

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