[AYS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -33.02%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 228,360 216,040 195,882 193,764 189,298 174,322 150,404 32.00%
PBT 37,519 33,434 31,464 20,912 32,383 27,014 21,896 43.05%
Tax -10,038 -8,901 -7,544 -7,672 -11,365 -6,757 -7,186 24.88%
NP 27,481 24,533 23,920 13,240 21,018 20,257 14,710 51.51%
-
NP to SH 27,306 24,361 23,620 12,128 18,107 14,982 12,316 69.78%
-
Tax Rate 26.75% 26.62% 23.98% 36.69% 35.10% 25.01% 32.82% -
Total Cost 200,879 191,506 171,962 180,524 168,280 154,065 135,694 29.79%
-
Net Worth 212,454 198,449 191,698 190,777 188,195 184,999 177,897 12.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 10,265 - - -
Div Payout % - - - - 56.69% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 212,454 198,449 191,698 190,777 188,195 184,999 177,897 12.52%
NOSH 342,669 342,153 342,318 340,674 342,173 342,591 342,111 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.03% 11.36% 12.21% 6.83% 11.10% 11.62% 9.78% -
ROE 12.85% 12.28% 12.32% 6.36% 9.62% 8.10% 6.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.64 63.14 57.22 56.88 55.32 50.88 43.96 31.86%
EPS 7.97 7.12 6.90 3.56 5.29 4.37 3.60 69.61%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.62 0.58 0.56 0.56 0.55 0.54 0.52 12.40%
Adjusted Per Share Value based on latest NOSH - 340,674
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.57 51.63 46.81 46.30 45.24 41.66 35.94 32.00%
EPS 6.53 5.82 5.64 2.90 4.33 3.58 2.94 69.98%
DPS 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.5077 0.4742 0.4581 0.4559 0.4497 0.4421 0.4251 12.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.02 2.08 1.88 1.70 1.63 2.50 2.30 -
P/RPS 3.03 3.29 3.29 2.99 2.95 4.91 5.23 -30.43%
P/EPS 25.35 29.21 27.25 47.75 30.80 57.16 63.89 -45.91%
EY 3.94 3.42 3.67 2.09 3.25 1.75 1.57 84.36%
DY 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 3.26 3.59 3.36 3.04 2.96 4.63 4.42 -18.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 -
Price 2.07 2.07 1.90 1.72 1.67 1.83 2.32 -
P/RPS 3.11 3.28 3.32 3.02 3.02 3.60 5.28 -29.66%
P/EPS 25.98 29.07 27.54 48.31 31.56 41.84 64.44 -45.33%
EY 3.85 3.44 3.63 2.07 3.17 2.39 1.55 83.10%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 3.34 3.57 3.39 3.07 3.04 3.39 4.46 -17.49%

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