[AYS] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -11.03%
YoY- 133.7%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 602,631 656,065 676,247 704,321 694,081 648,779 620,728 -1.95%
PBT 13,026 18,169 19,480 22,274 25,106 14,963 14,758 -8.00%
Tax -3,482 -5,137 -5,529 -5,908 -6,738 -5,397 -5,071 -22.22%
NP 9,544 13,032 13,951 16,366 18,368 9,566 9,687 -0.98%
-
NP to SH 9,478 12,966 13,909 16,326 18,349 9,551 9,680 -1.39%
-
Tax Rate 26.73% 28.27% 28.38% 26.52% 26.84% 36.07% 34.36% -
Total Cost 593,087 643,033 662,296 687,955 675,713 639,213 611,041 -1.97%
-
Net Worth 209,229 209,229 205,425 205,425 201,621 201,621 167,383 16.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,804 3,804 3,804 7,608 3,804 3,804 3,804 0.00%
Div Payout % 40.14% 29.34% 27.35% 46.60% 20.73% 39.83% 39.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 209,229 209,229 205,425 205,425 201,621 201,621 167,383 16.08%
NOSH 380,418 380,418 380,418 380,418 380,418 380,418 380,418 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.58% 1.99% 2.06% 2.32% 2.65% 1.47% 1.56% -
ROE 4.53% 6.20% 6.77% 7.95% 9.10% 4.74% 5.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 158.41 172.46 177.76 185.14 182.45 170.54 163.17 -1.95%
EPS 2.49 3.41 3.66 4.29 4.82 2.51 2.54 -1.32%
DPS 1.00 1.00 1.00 2.00 1.00 1.00 1.00 0.00%
NAPS 0.55 0.55 0.54 0.54 0.53 0.53 0.44 16.08%
Adjusted Per Share Value based on latest NOSH - 380,418
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.86 156.62 161.44 168.14 165.69 154.88 148.18 -1.95%
EPS 2.26 3.10 3.32 3.90 4.38 2.28 2.31 -1.45%
DPS 0.91 0.91 0.91 1.82 0.91 0.91 0.91 0.00%
NAPS 0.4995 0.4995 0.4904 0.4904 0.4813 0.4813 0.3996 16.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.31 0.30 0.31 0.315 0.28 0.31 -
P/RPS 0.20 0.18 0.17 0.17 0.17 0.16 0.19 3.48%
P/EPS 12.84 9.10 8.21 7.22 6.53 11.15 12.18 3.59%
EY 7.79 10.99 12.19 13.84 15.31 8.97 8.21 -3.44%
DY 3.13 3.23 3.33 6.45 3.17 3.57 3.23 -2.08%
P/NAPS 0.58 0.56 0.56 0.57 0.59 0.53 0.70 -11.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 30/05/14 24/02/14 27/11/13 28/08/13 20/05/13 04/02/13 -
Price 0.34 0.305 0.315 0.305 0.29 0.37 0.30 -
P/RPS 0.21 0.18 0.18 0.16 0.16 0.22 0.18 10.85%
P/EPS 13.65 8.95 8.62 7.11 6.01 14.74 11.79 10.28%
EY 7.33 11.17 11.61 14.07 16.63 6.79 8.48 -9.28%
DY 2.94 3.28 3.17 6.56 3.45 2.70 3.33 -7.98%
P/NAPS 0.62 0.55 0.58 0.56 0.55 0.70 0.68 -5.98%

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