[AYS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -42.36%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 189,298 174,322 150,404 135,512 142,394 131,792 125,752 31.18%
PBT 32,383 27,014 21,896 14,696 24,107 22,177 21,090 32.92%
Tax -11,365 -6,757 -7,186 -3,488 -7,389 -6,665 -5,914 54.26%
NP 21,018 20,257 14,710 11,208 16,718 15,512 15,176 24.12%
-
NP to SH 18,107 14,982 12,316 9,292 16,120 14,925 14,660 15.04%
-
Tax Rate 35.10% 25.01% 32.82% 23.73% 30.65% 30.05% 28.04% -
Total Cost 168,280 154,065 135,694 124,304 125,676 116,280 110,576 32.13%
-
Net Worth 188,195 184,999 177,897 181,057 177,970 174,585 171,261 6.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,265 - - - 10,267 - - -
Div Payout % 56.69% - - - 63.69% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 188,195 184,999 177,897 181,057 177,970 174,585 171,261 6.45%
NOSH 342,173 342,591 342,111 341,617 342,250 342,324 342,523 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.10% 11.62% 9.78% 8.27% 11.74% 11.77% 12.07% -
ROE 9.62% 8.10% 6.92% 5.13% 9.06% 8.55% 8.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.32 50.88 43.96 39.67 41.61 38.50 36.71 31.27%
EPS 5.29 4.37 3.60 2.72 4.71 4.36 4.28 15.09%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.55 0.54 0.52 0.53 0.52 0.51 0.50 6.52%
Adjusted Per Share Value based on latest NOSH - 341,617
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 45.24 41.66 35.94 32.38 34.03 31.49 30.05 31.19%
EPS 4.33 3.58 2.94 2.22 3.85 3.57 3.50 15.16%
DPS 2.45 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.4497 0.4421 0.4251 0.4327 0.4253 0.4172 0.4093 6.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.63 2.50 2.30 2.43 2.37 2.25 2.25 -
P/RPS 2.95 4.91 5.23 6.13 5.70 5.84 6.13 -38.45%
P/EPS 30.80 57.16 63.89 89.34 50.32 51.61 52.57 -29.86%
EY 3.25 1.75 1.57 1.12 1.99 1.94 1.90 42.79%
DY 1.84 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 2.96 4.63 4.42 4.58 4.56 4.41 4.50 -24.26%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 -
Price 1.67 1.83 2.32 2.47 2.37 2.30 2.18 -
P/RPS 3.02 3.60 5.28 6.23 5.70 5.97 5.94 -36.16%
P/EPS 31.56 41.84 64.44 90.81 50.32 52.75 50.93 -27.20%
EY 3.17 2.39 1.55 1.10 1.99 1.90 1.96 37.58%
DY 1.80 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 3.04 3.39 4.46 4.66 4.56 4.51 4.36 -21.28%

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