[AYS] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.14%
YoY- 2.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 134,517 134,555 138,308 142,890 140,392 144,157 142,033 -3.56%
PBT 32,461 33,333 35,962 36,842 34,895 36,966 36,492 -7.52%
Tax -10,767 -11,380 -12,754 -12,873 -12,313 -13,388 -12,748 -10.67%
NP 21,694 21,953 23,208 23,969 22,582 23,578 23,744 -5.85%
-
NP to SH 21,694 21,953 23,208 23,969 22,582 23,578 23,744 -5.85%
-
Tax Rate 33.17% 34.14% 35.47% 34.94% 35.29% 36.22% 34.93% -
Total Cost 112,823 112,602 115,100 118,921 117,810 120,579 118,289 -3.11%
-
Net Worth 136,905 136,747 136,777 150,541 136,825 131,264 135,030 0.92%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 205 205 205 17,260 6,996 10,497 10,497 -92.80%
Div Payout % 0.95% 0.93% 0.88% 72.01% 30.98% 44.52% 44.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 136,905 136,747 136,777 150,541 136,825 131,264 135,030 0.92%
NOSH 68,452 68,373 68,388 68,427 68,412 68,725 69,964 -1.44%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.13% 16.32% 16.78% 16.77% 16.08% 16.36% 16.72% -
ROE 15.85% 16.05% 16.97% 15.92% 16.50% 17.96% 17.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 196.51 196.79 202.24 208.82 205.21 209.76 203.01 -2.15%
EPS 31.69 32.11 33.94 35.03 33.01 34.31 33.94 -4.48%
DPS 0.30 0.30 0.30 25.22 10.23 15.00 15.00 -92.68%
NAPS 2.00 2.00 2.00 2.20 2.00 1.91 1.93 2.41%
Adjusted Per Share Value based on latest NOSH - 68,427
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.15 32.15 33.05 34.15 33.55 34.45 33.94 -3.55%
EPS 5.18 5.25 5.55 5.73 5.40 5.63 5.67 -5.86%
DPS 0.05 0.05 0.05 4.12 1.67 2.51 2.51 -92.70%
NAPS 0.3272 0.3268 0.3269 0.3598 0.327 0.3137 0.3227 0.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.13 3.28 3.25 3.32 3.32 3.73 3.58 -
P/RPS 1.59 1.67 1.61 1.59 1.62 1.78 1.76 -6.56%
P/EPS 9.88 10.22 9.58 9.48 10.06 10.87 10.55 -4.29%
EY 10.13 9.79 10.44 10.55 9.94 9.20 9.48 4.53%
DY 0.10 0.09 0.09 7.60 3.08 4.02 4.19 -91.76%
P/NAPS 1.57 1.64 1.63 1.51 1.66 1.95 1.85 -10.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 30/05/02 26/02/02 -
Price 3.03 3.17 3.25 3.28 3.33 3.65 3.73 -
P/RPS 1.54 1.61 1.61 1.57 1.62 1.74 1.84 -11.21%
P/EPS 9.56 9.87 9.58 9.36 10.09 10.64 10.99 -8.89%
EY 10.46 10.13 10.44 10.68 9.91 9.40 9.10 9.75%
DY 0.10 0.09 0.09 7.69 3.07 4.11 4.02 -91.53%
P/NAPS 1.52 1.59 1.63 1.49 1.67 1.91 1.93 -14.75%

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