[ASB] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 89.35%
YoY- 72.76%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 117,240 275,517 283,583 265,923 276,775 268,837 274,764 -13.22%
PBT -28,814 95,614 345 8,359 7,655 -466 2,630 -
Tax -4,358 -14,285 -1,485 -4,609 1,084 -6,716 -5,164 -2.78%
NP -33,172 81,329 -1,140 3,750 8,739 -7,182 -2,534 53.45%
-
NP to SH -34,299 74,944 -4,895 -664 -2,438 -11,212 -4,643 39.51%
-
Tax Rate - 14.94% 430.43% 55.14% -14.16% - 196.35% -
Total Cost 150,412 194,188 284,723 262,173 268,036 276,019 277,298 -9.68%
-
Net Worth 448,801 481,322 421,854 432,979 450,033 439,855 377,365 2.92%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,252 2,322 2,322 1,693 1,669 1,658 1,410 14.92%
Div Payout % 0.00% 3.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 448,801 481,322 421,854 432,979 450,033 439,855 377,365 2.92%
NOSH 929,194 929,194 929,194 677,775 667,704 663,431 564,074 8.66%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -28.29% 29.52% -0.40% 1.41% 3.16% -2.67% -0.92% -
ROE -7.64% 15.57% -1.16% -0.15% -0.54% -2.55% -1.23% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.62 29.65 30.52 39.25 41.45 40.52 48.71 -20.13%
EPS -3.69 8.07 -0.54 -0.10 -0.37 -1.69 -0.82 28.46%
DPS 0.35 0.25 0.25 0.25 0.25 0.25 0.25 5.76%
NAPS 0.483 0.518 0.454 0.639 0.674 0.663 0.669 -5.28%
Adjusted Per Share Value based on latest NOSH - 677,775
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.62 10.85 11.17 10.47 10.90 10.59 10.82 -13.21%
EPS -1.35 2.95 -0.19 -0.03 -0.10 -0.44 -0.18 39.86%
DPS 0.13 0.09 0.09 0.07 0.07 0.07 0.06 13.74%
NAPS 0.1767 0.1895 0.1661 0.1705 0.1772 0.1732 0.1486 2.92%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.15 0.13 0.11 0.145 0.11 0.125 0.145 -
P/RPS 1.19 0.44 0.36 0.37 0.27 0.31 0.30 25.79%
P/EPS -4.06 1.61 -20.88 -147.97 -30.13 -7.40 -17.62 -21.68%
EY -24.61 62.04 -4.79 -0.68 -3.32 -13.52 -5.68 27.65%
DY 2.33 1.92 2.27 1.72 2.27 2.00 1.72 5.18%
P/NAPS 0.31 0.25 0.24 0.23 0.16 0.19 0.22 5.87%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/03/21 26/02/20 27/02/19 28/02/18 27/02/17 24/02/16 26/02/15 -
Price 0.15 0.22 0.13 0.125 0.12 0.115 0.15 -
P/RPS 1.19 0.74 0.43 0.32 0.29 0.28 0.31 25.10%
P/EPS -4.06 2.73 -24.68 -127.56 -32.86 -6.80 -18.22 -22.11%
EY -24.61 36.66 -4.05 -0.78 -3.04 -14.70 -5.49 28.37%
DY 2.33 1.14 1.92 2.00 2.08 2.17 1.67 5.70%
P/NAPS 0.31 0.42 0.29 0.20 0.18 0.17 0.22 5.87%

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