[AYS] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 28.46%
YoY- 106.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 402,593 445,288 411,677 510,963 483,495 398,096 9,699 81.38%
PBT 28,994 11,574 2,950 12,398 7,880 16,578 3,088 43.03%
Tax -7,524 -2,812 -1,541 -3,901 -3,769 -4,562 -817 42.59%
NP 21,470 8,762 1,409 8,497 4,111 12,016 2,271 43.18%
-
NP to SH 21,446 8,750 1,379 8,464 4,105 12,023 2,271 43.16%
-
Tax Rate 25.95% 24.30% 52.24% 31.46% 47.83% 27.52% 26.46% -
Total Cost 381,123 436,526 410,268 502,466 479,384 386,080 7,428 87.62%
-
Net Worth 232,054 220,642 209,229 205,425 167,383 124,690 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div 5,706 3,804 - 3,804 3,804 - - -
Div Payout % 26.61% 43.48% - 44.95% 92.67% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 232,054 220,642 209,229 205,425 167,383 124,690 0 -
NOSH 380,418 380,418 380,418 380,418 380,418 6,809 357,972 0.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin 5.33% 1.97% 0.34% 1.66% 0.85% 3.02% 23.41% -
ROE 9.24% 3.97% 0.66% 4.12% 2.45% 9.64% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 105.83 117.05 108.22 134.32 127.10 5,845.78 2.71 79.62%
EPS 5.64 2.30 0.36 2.22 1.11 176.55 0.52 46.36%
DPS 1.50 1.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.61 0.58 0.55 0.54 0.44 18.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 96.21 106.41 98.38 122.11 115.54 95.13 2.32 81.35%
EPS 5.12 2.09 0.33 2.02 0.98 2.87 0.54 43.25%
DPS 1.36 0.91 0.00 0.91 0.91 0.00 0.00 -
NAPS 0.5545 0.5273 0.50 0.4909 0.40 0.298 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 0.325 0.285 0.27 0.30 0.31 0.31 2.20 -
P/RPS 0.31 0.24 0.25 0.22 0.24 0.00 81.20 -58.92%
P/EPS 5.76 12.39 74.48 13.48 28.73 0.00 346.78 -48.04%
EY 17.35 8.07 1.34 7.42 3.48 0.00 0.29 92.29%
DY 4.62 3.51 0.00 3.33 3.23 0.00 0.00 -
P/NAPS 0.53 0.49 0.49 0.56 0.70 0.02 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 20/02/17 23/02/16 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 -
Price 0.34 0.29 0.265 0.315 0.30 0.31 2.43 -
P/RPS 0.32 0.25 0.24 0.23 0.24 0.00 89.69 -59.36%
P/EPS 6.03 12.61 73.10 14.16 27.80 0.00 383.03 -48.49%
EY 16.58 7.93 1.37 7.06 3.60 0.00 0.26 94.26%
DY 4.41 3.45 0.00 3.17 3.33 0.00 0.00 -
P/NAPS 0.56 0.50 0.48 0.58 0.68 0.02 0.00 -

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