[AYS] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 4.35%
YoY- 139.25%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 144,157 142,033 140,653 131,782 125,863 123,388 88,868 38.09%
PBT 36,966 36,492 36,224 33,540 31,808 31,507 22,297 40.12%
Tax -13,388 -12,748 -12,742 -11,436 -10,626 -10,509 -6,900 55.62%
NP 23,578 23,744 23,482 22,104 21,182 20,998 15,397 32.89%
-
NP to SH 23,578 23,744 23,482 22,104 21,182 20,998 15,397 32.89%
-
Tax Rate 36.22% 34.93% 35.18% 34.10% 33.41% 33.35% 30.95% -
Total Cost 120,579 118,289 117,171 109,678 104,681 102,390 73,471 39.17%
-
Net Worth 131,264 135,030 134,346 126,737 122,398 119,062 63,813 61.81%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 10,497 10,497 10,502 7,003 7,003 7,003 - -
Div Payout % 44.52% 44.21% 44.72% 31.69% 33.06% 33.35% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 131,264 135,030 134,346 126,737 122,398 119,062 63,813 61.81%
NOSH 68,725 69,964 69,972 70,020 69,941 70,036 63,813 5.07%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 16.36% 16.72% 16.69% 16.77% 16.83% 17.02% 17.33% -
ROE 17.96% 17.58% 17.48% 17.44% 17.31% 17.64% 24.13% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 209.76 203.01 201.01 188.20 179.95 176.18 139.26 31.43%
EPS 34.31 33.94 33.56 31.57 30.29 29.98 24.13 26.47%
DPS 15.00 15.00 15.00 10.00 10.01 10.00 0.00 -
NAPS 1.91 1.93 1.92 1.81 1.75 1.70 1.00 54.00%
Adjusted Per Share Value based on latest NOSH - 70,020
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 34.45 33.94 33.61 31.49 30.08 29.49 21.24 38.08%
EPS 5.63 5.67 5.61 5.28 5.06 5.02 3.68 32.80%
DPS 2.51 2.51 2.51 1.67 1.67 1.67 0.00 -
NAPS 0.3137 0.3227 0.3211 0.3029 0.2925 0.2845 0.1525 61.81%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.73 3.58 2.65 2.42 2.04 2.42 2.77 -
P/RPS 1.78 1.76 1.32 1.29 1.13 1.37 1.99 -7.17%
P/EPS 10.87 10.55 7.90 7.67 6.74 8.07 11.48 -3.57%
EY 9.20 9.48 12.66 13.04 14.85 12.39 8.71 3.71%
DY 4.02 4.19 5.66 4.13 4.91 4.13 0.00 -
P/NAPS 1.95 1.85 1.38 1.34 1.17 1.42 2.77 -20.88%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 - - -
Price 3.65 3.73 3.05 3.07 2.49 0.00 0.00 -
P/RPS 1.74 1.84 1.52 1.63 1.38 0.00 0.00 -
P/EPS 10.64 10.99 9.09 9.73 8.22 0.00 0.00 -
EY 9.40 9.10 11.00 10.28 12.16 0.00 0.00 -
DY 4.11 4.02 4.92 3.26 4.02 0.00 0.00 -
P/NAPS 1.91 1.93 1.59 1.70 1.42 0.00 0.00 -

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