[AYS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.82%
YoY- 55.51%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 135,669 182,995 228,002 216,671 208,122 199,946 185,383 -18.83%
PBT 22,408 33,369 36,997 33,435 33,404 30,174 28,620 -15.08%
Tax -6,223 -8,457 -9,959 -9,373 -7,944 -8,811 -7,765 -13.75%
NP 16,185 24,912 27,038 24,062 25,460 21,363 20,855 -15.58%
-
NP to SH 16,128 24,983 26,831 25,135 23,753 18,810 18,101 -7.42%
-
Tax Rate 27.77% 25.34% 26.92% 28.03% 23.78% 29.20% 27.13% -
Total Cost 119,484 158,083 200,964 192,609 182,662 178,583 164,528 -19.25%
-
Net Worth 0 0 208,864 198,274 192,018 190,777 187,820 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,128 10,244 10,244 10,244 10,244 -
Div Payout % - - 41.47% 40.76% 43.13% 54.46% 56.60% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 0 208,864 198,274 192,018 190,777 187,820 -
NOSH 353,018 343,333 342,400 341,851 342,890 340,674 341,492 2.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.93% 13.61% 11.86% 11.11% 12.23% 10.68% 11.25% -
ROE 0.00% 0.00% 12.85% 12.68% 12.37% 9.86% 9.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.43 53.30 66.59 63.38 60.70 58.69 54.29 -20.62%
EPS 4.57 7.28 7.84 7.35 6.93 5.52 5.30 -9.43%
DPS 0.00 0.00 3.25 3.00 3.00 3.00 3.00 -
NAPS 0.00 0.00 0.61 0.58 0.56 0.56 0.55 -
Adjusted Per Share Value based on latest NOSH - 341,851
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.42 43.73 54.49 51.78 49.74 47.78 44.30 -18.83%
EPS 3.85 5.97 6.41 6.01 5.68 4.50 4.33 -7.55%
DPS 0.00 0.00 2.66 2.45 2.45 2.45 2.45 -
NAPS 0.00 0.00 0.4991 0.4738 0.4589 0.4559 0.4488 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.17 2.13 2.02 2.08 1.88 1.70 1.63 -
P/RPS 5.65 4.00 3.03 3.28 3.10 2.90 3.00 52.68%
P/EPS 47.50 29.27 25.78 28.29 27.14 30.79 30.75 33.73%
EY 2.11 3.42 3.88 3.53 3.68 3.25 3.25 -25.08%
DY 0.00 0.00 1.61 1.44 1.60 1.76 1.84 -
P/NAPS 0.00 0.00 3.31 3.59 3.36 3.04 2.96 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 -
Price 2.32 2.23 2.07 2.07 1.90 1.72 1.67 -
P/RPS 6.04 4.18 3.11 3.27 3.13 2.93 3.08 56.86%
P/EPS 50.78 30.65 26.42 28.15 27.43 31.15 31.51 37.57%
EY 1.97 3.26 3.79 3.55 3.65 3.21 3.17 -27.23%
DY 0.00 0.00 1.57 1.45 1.58 1.74 1.80 -
P/NAPS 0.00 0.00 3.39 3.57 3.39 3.07 3.04 -

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