[AYS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 8.13%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 208,122 199,946 185,383 173,888 154,316 148,331 141,990 29.06%
PBT 33,404 30,174 28,620 27,360 24,135 24,254 23,732 25.62%
Tax -7,944 -8,811 -7,765 -6,963 -7,500 -6,829 -6,894 9.92%
NP 25,460 21,363 20,855 20,397 16,635 17,425 16,838 31.77%
-
NP to SH 23,753 18,810 18,101 16,163 14,948 16,355 16,120 29.52%
-
Tax Rate 23.78% 29.20% 27.13% 25.45% 31.08% 28.16% 29.05% -
Total Cost 182,662 178,583 164,528 153,491 137,681 130,906 125,152 28.69%
-
Net Worth 192,018 190,777 187,820 185,314 178,053 181,057 177,883 5.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,244 10,244 10,244 10,262 10,262 10,262 10,262 -0.11%
Div Payout % 43.13% 54.46% 56.60% 63.49% 68.65% 62.75% 63.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 192,018 190,777 187,820 185,314 178,053 181,057 177,883 5.23%
NOSH 342,890 340,674 341,492 343,175 342,410 341,617 342,083 0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.23% 10.68% 11.25% 11.73% 10.78% 11.75% 11.86% -
ROE 12.37% 9.86% 9.64% 8.72% 8.40% 9.03% 9.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.70 58.69 54.29 50.67 45.07 43.42 41.51 28.86%
EPS 6.93 5.52 5.30 4.71 4.37 4.79 4.71 29.39%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.56 0.56 0.55 0.54 0.52 0.53 0.52 5.06%
Adjusted Per Share Value based on latest NOSH - 343,175
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 49.74 47.78 44.30 41.55 36.88 35.45 33.93 29.07%
EPS 5.68 4.50 4.33 3.86 3.57 3.91 3.85 29.62%
DPS 2.45 2.45 2.45 2.45 2.45 2.45 2.45 0.00%
NAPS 0.4589 0.4559 0.4488 0.4429 0.4255 0.4327 0.4251 5.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.70 1.63 2.50 2.30 2.43 2.37 -
P/RPS 3.10 2.90 3.00 4.93 5.10 5.60 5.71 -33.47%
P/EPS 27.14 30.79 30.75 53.08 52.69 50.76 50.29 -33.73%
EY 3.68 3.25 3.25 1.88 1.90 1.97 1.99 50.71%
DY 1.60 1.76 1.84 1.20 1.30 1.23 1.27 16.66%
P/NAPS 3.36 3.04 2.96 4.63 4.42 4.58 4.56 -18.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 -
Price 1.90 1.72 1.67 1.83 2.32 2.47 2.37 -
P/RPS 3.13 2.93 3.08 3.61 5.15 5.69 5.71 -33.04%
P/EPS 27.43 31.15 31.51 38.85 53.14 51.59 50.29 -33.26%
EY 3.65 3.21 3.17 2.57 1.88 1.94 1.99 49.89%
DY 1.58 1.74 1.80 1.64 1.29 1.21 1.27 15.68%
P/NAPS 3.39 3.07 3.04 3.39 4.46 4.66 4.56 -17.95%

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