[AYS] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 27.56%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 730,468 590,724 543,666 548,657 597,409 556,777 676,247 1.29%
PBT -7,483 27,013 36,932 29,159 17,263 8,723 19,480 -
Tax -938 -8,423 -10,051 -8,164 -2,816 -2,777 -5,529 -25.58%
NP -8,421 18,590 26,881 20,995 14,447 5,946 13,951 -
-
NP to SH -7,237 18,548 26,979 20,969 14,429 5,883 13,909 -
-
Tax Rate - 31.18% 27.21% 28.00% 16.31% 31.84% 28.38% -
Total Cost 738,889 572,134 516,785 527,662 582,962 550,831 662,296 1.83%
-
Net Worth 262,488 273,900 254,880 232,054 220,642 209,229 205,425 4.16%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,804 3,804 9,510 5,706 7,608 - 3,804 0.00%
Div Payout % 0.00% 20.51% 35.25% 27.21% 52.73% - 27.35% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 262,488 273,900 254,880 232,054 220,642 209,229 205,425 4.16%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.15% 3.15% 4.94% 3.83% 2.42% 1.07% 2.06% -
ROE -2.76% 6.77% 10.58% 9.04% 6.54% 2.81% 6.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 192.02 155.28 142.91 144.22 157.04 146.36 177.76 1.29%
EPS -1.90 4.88 7.09 5.51 3.79 1.55 3.66 -
DPS 1.00 1.00 2.50 1.50 2.00 0.00 1.00 0.00%
NAPS 0.69 0.72 0.67 0.61 0.58 0.55 0.54 4.16%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 174.56 141.17 129.92 131.11 142.76 133.05 161.60 1.29%
EPS -1.73 4.43 6.45 5.01 3.45 1.41 3.32 -
DPS 0.91 0.91 2.27 1.36 1.82 0.00 0.91 0.00%
NAPS 0.6273 0.6545 0.6091 0.5545 0.5273 0.50 0.4909 4.16%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.285 0.335 0.435 0.325 0.285 0.27 0.30 -
P/RPS 0.15 0.22 0.30 0.23 0.18 0.18 0.17 -2.06%
P/EPS -14.98 6.87 6.13 5.90 7.51 17.46 8.21 -
EY -6.68 14.55 16.30 16.96 13.31 5.73 12.19 -
DY 3.51 2.99 5.75 4.62 7.02 0.00 3.33 0.88%
P/NAPS 0.41 0.47 0.65 0.53 0.49 0.49 0.56 -5.06%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 26/02/18 20/02/17 23/02/16 17/02/15 24/02/14 -
Price 0.26 0.37 0.42 0.34 0.29 0.265 0.315 -
P/RPS 0.14 0.24 0.29 0.24 0.18 0.18 0.18 -4.10%
P/EPS -13.67 7.59 5.92 6.17 7.65 17.14 8.62 -
EY -7.32 13.18 16.89 16.21 13.08 5.84 11.61 -
DY 3.85 2.70 5.95 4.41 6.90 0.00 3.17 3.29%
P/NAPS 0.38 0.51 0.63 0.56 0.50 0.48 0.58 -6.80%

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