[AYS] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -22.99%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 965,284 705,898 767,349 592,521 554,900 536,790 593,717 8.42%
PBT 148,653 5,892 -10,654 27,492 35,014 38,658 15,432 45.81%
Tax -27,074 -117 -664 -6,588 -7,522 -10,032 -3,749 38.98%
NP 121,578 5,774 -11,318 20,904 27,492 28,626 11,682 47.70%
-
NP to SH 103,929 2,770 -9,794 20,845 27,453 28,594 11,666 43.93%
-
Tax Rate 18.21% 1.99% - 23.96% 21.48% 25.95% 24.29% -
Total Cost 843,705 700,124 778,667 571,617 527,408 508,164 582,034 6.37%
-
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 15,837 - - - 7,608 7,608 5,072 20.87%
Div Payout % 15.24% - - - 27.71% 26.61% 43.48% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 356,352 258,684 262,488 273,900 254,880 232,054 220,642 8.30%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.60% 0.82% -1.48% 3.53% 4.95% 5.33% 1.97% -
ROE 29.16% 1.07% -3.73% 7.61% 10.77% 12.32% 5.29% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 243.79 185.56 201.71 155.76 145.87 141.11 156.07 7.70%
EPS 26.25 0.73 -2.57 5.48 7.21 7.52 3.07 42.95%
DPS 4.00 0.00 0.00 0.00 2.00 2.00 1.33 20.12%
NAPS 0.90 0.68 0.69 0.72 0.67 0.61 0.58 7.59%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 230.68 168.69 183.38 141.60 132.61 128.28 141.88 8.42%
EPS 24.84 0.66 -2.34 4.98 6.56 6.83 2.79 43.91%
DPS 3.78 0.00 0.00 0.00 1.82 1.82 1.21 20.88%
NAPS 0.8516 0.6182 0.6273 0.6545 0.6091 0.5545 0.5273 8.30%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.695 0.32 0.285 0.335 0.435 0.325 0.285 -
P/RPS 0.29 0.17 0.14 0.22 0.30 0.23 0.18 8.26%
P/EPS 2.65 43.94 -11.07 6.11 6.03 4.32 9.29 -18.85%
EY 37.77 2.28 -9.03 16.36 16.59 23.13 10.76 23.25%
DY 5.76 0.00 0.00 0.00 4.60 6.15 4.68 3.51%
P/NAPS 0.77 0.47 0.41 0.47 0.65 0.53 0.49 7.81%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 20/02/17 23/02/16 -
Price 0.695 0.285 0.26 0.37 0.42 0.34 0.29 -
P/RPS 0.29 0.15 0.13 0.24 0.29 0.24 0.19 7.29%
P/EPS 2.65 39.13 -10.10 6.75 5.82 4.52 9.46 -19.09%
EY 37.77 2.56 -9.90 14.81 17.18 22.11 10.58 23.60%
DY 5.76 0.00 0.00 0.00 4.76 5.88 4.60 3.81%
P/NAPS 0.77 0.42 0.38 0.51 0.63 0.56 0.50 7.45%

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