[AYS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.85%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 216,040 195,882 193,764 189,298 174,322 150,404 135,512 36.43%
PBT 33,434 31,464 20,912 32,383 27,014 21,896 14,696 72.89%
Tax -8,901 -7,544 -7,672 -11,365 -6,757 -7,186 -3,488 86.63%
NP 24,533 23,920 13,240 21,018 20,257 14,710 11,208 68.50%
-
NP to SH 24,361 23,620 12,128 18,107 14,982 12,316 9,292 90.02%
-
Tax Rate 26.62% 23.98% 36.69% 35.10% 25.01% 32.82% 23.73% -
Total Cost 191,506 171,962 180,524 168,280 154,065 135,694 124,304 33.35%
-
Net Worth 198,449 191,698 190,777 188,195 184,999 177,897 181,057 6.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 10,265 - - - -
Div Payout % - - - 56.69% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,449 191,698 190,777 188,195 184,999 177,897 181,057 6.29%
NOSH 342,153 342,318 340,674 342,173 342,591 342,111 341,617 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.36% 12.21% 6.83% 11.10% 11.62% 9.78% 8.27% -
ROE 12.28% 12.32% 6.36% 9.62% 8.10% 6.92% 5.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.14 57.22 56.88 55.32 50.88 43.96 39.67 36.28%
EPS 7.12 6.90 3.56 5.29 4.37 3.60 2.72 89.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.56 0.55 0.54 0.52 0.53 6.18%
Adjusted Per Share Value based on latest NOSH - 341,492
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.63 46.81 46.30 45.24 41.66 35.94 32.38 36.44%
EPS 5.82 5.64 2.90 4.33 3.58 2.94 2.22 90.01%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4742 0.4581 0.4559 0.4497 0.4421 0.4251 0.4327 6.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.08 1.88 1.70 1.63 2.50 2.30 2.43 -
P/RPS 3.29 3.29 2.99 2.95 4.91 5.23 6.13 -33.93%
P/EPS 29.21 27.25 47.75 30.80 57.16 63.89 89.34 -52.50%
EY 3.42 3.67 2.09 3.25 1.75 1.57 1.12 110.33%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 3.59 3.36 3.04 2.96 4.63 4.42 4.58 -14.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.07 1.90 1.72 1.67 1.83 2.32 2.47 -
P/RPS 3.28 3.32 3.02 3.02 3.60 5.28 6.23 -34.77%
P/EPS 29.07 27.54 48.31 31.56 41.84 64.44 90.81 -53.17%
EY 3.44 3.63 2.07 3.17 2.39 1.55 1.10 113.70%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 3.57 3.39 3.07 3.04 3.39 4.46 4.66 -16.26%

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