[AYS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.6%
YoY- 6.57%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 199,946 185,383 173,888 154,316 148,331 141,990 132,624 31.44%
PBT 30,174 28,620 27,360 24,135 24,254 23,732 20,564 29.09%
Tax -8,811 -7,765 -6,963 -7,500 -6,829 -6,894 -5,687 33.85%
NP 21,363 20,855 20,397 16,635 17,425 16,838 14,877 27.25%
-
NP to SH 18,810 18,101 16,163 14,948 16,355 16,120 14,387 19.54%
-
Tax Rate 29.20% 27.13% 25.45% 31.08% 28.16% 29.05% 27.66% -
Total Cost 178,583 164,528 153,491 137,681 130,906 125,152 117,747 31.97%
-
Net Worth 190,777 187,820 185,314 178,053 181,057 177,883 174,392 6.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,244 10,244 10,262 10,262 10,262 10,262 11,158 -5.53%
Div Payout % 54.46% 56.60% 63.49% 68.65% 62.75% 63.66% 77.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 190,777 187,820 185,314 178,053 181,057 177,883 174,392 6.16%
NOSH 340,674 341,492 343,175 342,410 341,617 342,083 341,946 -0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.68% 11.25% 11.73% 10.78% 11.75% 11.86% 11.22% -
ROE 9.86% 9.64% 8.72% 8.40% 9.03% 9.06% 8.25% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 58.69 54.29 50.67 45.07 43.42 41.51 38.78 31.78%
EPS 5.52 5.30 4.71 4.37 4.79 4.71 4.21 19.77%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.25 -5.19%
NAPS 0.56 0.55 0.54 0.52 0.53 0.52 0.51 6.42%
Adjusted Per Share Value based on latest NOSH - 342,410
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 47.78 44.30 41.55 36.88 35.45 33.93 31.69 31.45%
EPS 4.50 4.33 3.86 3.57 3.91 3.85 3.44 19.59%
DPS 2.45 2.45 2.45 2.45 2.45 2.45 2.67 -5.56%
NAPS 0.4559 0.4488 0.4429 0.4255 0.4327 0.4251 0.4168 6.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.63 2.50 2.30 2.43 2.37 2.25 -
P/RPS 2.90 3.00 4.93 5.10 5.60 5.71 5.80 -36.97%
P/EPS 30.79 30.75 53.08 52.69 50.76 50.29 53.48 -30.77%
EY 3.25 3.25 1.88 1.90 1.97 1.99 1.87 44.50%
DY 1.76 1.84 1.20 1.30 1.23 1.27 1.44 14.30%
P/NAPS 3.04 2.96 4.63 4.42 4.58 4.56 4.41 -21.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 1.72 1.67 1.83 2.32 2.47 2.37 2.30 -
P/RPS 2.93 3.08 3.61 5.15 5.69 5.71 5.93 -37.47%
P/EPS 31.15 31.51 38.85 53.14 51.59 50.29 54.67 -31.24%
EY 3.21 3.17 2.57 1.88 1.94 1.99 1.83 45.39%
DY 1.74 1.80 1.64 1.29 1.21 1.27 1.41 15.03%
P/NAPS 3.07 3.04 3.39 4.46 4.66 4.56 4.51 -22.59%

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