[AYS] YoY TTM Result on 30-Sep-2019 [#2]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -108.36%
YoY- -103.57%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,287,645 943,574 683,819 668,040 593,060 538,376 558,679 14.92%
PBT 107,481 117,669 -10,429 354 33,149 35,350 23,330 28.97%
Tax -26,449 -18,507 -694 -1,969 -8,665 -11,010 -6,860 25.20%
NP 81,032 99,162 -11,123 -1,615 24,484 24,340 16,470 30.39%
-
NP to SH 74,071 82,675 -13,990 -872 24,453 24,444 16,439 28.50%
-
Tax Rate 24.61% 15.73% - 556.21% 26.14% 31.15% 29.40% -
Total Cost 1,206,613 844,412 694,942 669,655 568,576 514,036 542,209 14.25%
-
Net Worth 426,827 334,767 251,075 270,096 270,096 247,271 232,054 10.68%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,959 11,412 - 3,804 9,510 3,804 9,510 -13.58%
Div Payout % 5.35% 13.80% - 0.00% 38.89% 15.56% 57.85% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 426,827 334,767 251,075 270,096 270,096 247,271 232,054 10.68%
NOSH 418,458 380,418 380,418 380,418 380,418 380,418 380,418 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.29% 10.51% -1.63% -0.24% 4.13% 4.52% 2.95% -
ROE 17.35% 24.70% -5.57% -0.32% 9.05% 9.89% 7.08% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 307.71 248.04 179.75 175.61 155.90 141.52 146.86 13.11%
EPS 17.70 21.73 -3.68 -0.23 6.43 6.43 4.32 26.48%
DPS 0.95 3.00 0.00 1.00 2.50 1.00 2.50 -14.88%
NAPS 1.02 0.88 0.66 0.71 0.71 0.65 0.61 8.94%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 307.71 225.49 163.41 159.64 141.72 128.66 133.51 14.92%
EPS 17.70 19.76 -3.34 -0.21 5.84 5.84 3.93 28.49%
DPS 0.95 2.73 0.00 0.91 2.27 0.91 2.27 -13.50%
NAPS 1.02 0.80 0.60 0.6455 0.6455 0.5909 0.5545 10.68%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.38 0.69 0.175 0.295 0.40 0.50 0.365 -
P/RPS 0.12 0.28 0.10 0.17 0.26 0.35 0.25 -11.50%
P/EPS 2.15 3.17 -4.76 -128.70 6.22 7.78 8.45 -20.38%
EY 46.58 31.50 -21.01 -0.78 16.07 12.85 11.84 25.63%
DY 2.49 4.35 0.00 3.39 6.25 2.00 6.85 -15.51%
P/NAPS 0.37 0.78 0.27 0.42 0.56 0.77 0.60 -7.73%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 23/11/21 24/11/20 26/11/19 23/11/18 20/11/17 22/11/16 -
Price 0.41 0.685 0.205 0.295 0.37 0.495 0.345 -
P/RPS 0.13 0.28 0.11 0.17 0.24 0.35 0.23 -9.06%
P/EPS 2.32 3.15 -5.57 -128.70 5.76 7.70 7.98 -18.60%
EY 43.17 31.73 -17.94 -0.78 17.37 12.98 12.53 22.88%
DY 2.31 4.38 0.00 3.39 6.76 2.02 7.25 -17.34%
P/NAPS 0.40 0.78 0.31 0.42 0.52 0.76 0.57 -5.72%

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