[AYS] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 96.22%
YoY- 632.93%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 293,714 336,321 392,523 224,234 192,700 154,956 146,333 12.30%
PBT 9,153 15,628 33,982 24,505 212 508 6,394 6.15%
Tax -1,826 -1,009 -8,642 -4,264 -844 -440 -3,482 -10.19%
NP 7,327 14,619 25,340 20,241 -632 68 2,912 16.60%
-
NP to SH 5,159 15,251 23,481 16,926 -3,176 109 2,914 9.97%
-
Tax Rate 19.95% 6.46% 25.43% 17.40% 398.11% 86.61% 54.46% -
Total Cost 286,387 321,702 367,183 203,993 193,332 154,888 143,421 12.20%
-
Net Worth 460,304 443,566 372,190 277,705 258,684 273,900 262,488 9.80%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,276 4,184 3,959 - - 3,804 3,804 8.69%
Div Payout % 121.67% 27.44% 16.86% - - 3,490.07% 130.55% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 460,304 443,566 372,190 277,705 258,684 273,900 262,488 9.80%
NOSH 418,458 418,458 418,458 380,418 380,418 380,418 380,418 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.49% 4.35% 6.46% 9.03% -0.33% 0.04% 1.99% -
ROE 1.12% 3.44% 6.31% 6.09% -1.23% 0.04% 1.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 70.19 80.37 99.14 58.94 50.65 40.73 38.47 10.53%
EPS 1.23 3.64 5.93 4.45 -0.83 0.03 0.77 8.11%
DPS 1.50 1.00 1.00 0.00 0.00 1.00 1.00 6.98%
NAPS 1.10 1.06 0.94 0.73 0.68 0.72 0.69 8.07%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 70.19 80.37 93.80 53.59 46.05 37.03 34.97 12.30%
EPS 1.23 3.64 5.61 4.04 -0.76 0.03 0.70 9.84%
DPS 1.50 1.00 0.95 0.00 0.00 0.91 0.91 8.67%
NAPS 1.10 1.06 0.8894 0.6636 0.6182 0.6545 0.6273 9.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.355 0.385 0.55 0.335 0.135 0.33 0.38 -
P/RPS 0.51 0.48 0.55 0.57 0.27 0.81 0.99 -10.45%
P/EPS 28.79 10.56 9.27 7.53 -16.17 1,151.72 49.61 -8.66%
EY 3.47 9.47 10.78 13.28 -6.18 0.09 2.02 9.42%
DY 4.23 2.60 1.82 0.00 0.00 3.03 2.63 8.23%
P/NAPS 0.32 0.36 0.59 0.46 0.20 0.46 0.55 -8.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 24/05/22 31/05/21 30/06/20 30/05/19 22/05/18 -
Price 0.37 0.35 0.49 0.43 0.165 0.305 0.395 -
P/RPS 0.53 0.44 0.49 0.73 0.33 0.75 1.03 -10.47%
P/EPS 30.01 9.60 8.26 9.66 -19.76 1,064.47 51.57 -8.62%
EY 3.33 10.41 12.10 10.35 -5.06 0.09 1.94 9.41%
DY 4.05 2.86 2.04 0.00 0.00 3.28 2.53 8.14%
P/NAPS 0.34 0.33 0.52 0.59 0.24 0.42 0.57 -8.24%

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