[AYS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.17%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 132,958 134,517 134,555 138,308 142,890 140,392 144,157 -5.24%
PBT 32,908 32,461 33,333 35,962 36,842 34,895 36,966 -7.45%
Tax -11,461 -10,767 -11,380 -12,754 -12,873 -12,313 -13,388 -9.83%
NP 21,447 21,694 21,953 23,208 23,969 22,582 23,578 -6.11%
-
NP to SH 22,306 21,694 21,953 23,208 23,969 22,582 23,578 -3.62%
-
Tax Rate 34.83% 33.17% 34.14% 35.47% 34.94% 35.29% 36.22% -
Total Cost 111,511 112,823 112,602 115,100 118,921 117,810 120,579 -5.07%
-
Net Worth 136,857 136,905 136,747 136,777 150,541 136,825 131,264 2.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 102 205 205 205 17,260 6,996 10,497 -95.43%
Div Payout % 0.46% 0.95% 0.93% 0.88% 72.01% 30.98% 44.52% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 136,857 136,905 136,747 136,777 150,541 136,825 131,264 2.81%
NOSH 68,428 68,452 68,373 68,388 68,427 68,412 68,725 -0.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.13% 16.13% 16.32% 16.78% 16.77% 16.08% 16.36% -
ROE 16.30% 15.85% 16.05% 16.97% 15.92% 16.50% 17.96% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 194.30 196.51 196.79 202.24 208.82 205.21 209.76 -4.97%
EPS 32.60 31.69 32.11 33.94 35.03 33.01 34.31 -3.34%
DPS 0.15 0.30 0.30 0.30 25.22 10.23 15.00 -95.34%
NAPS 2.00 2.00 2.00 2.00 2.20 2.00 1.91 3.11%
Adjusted Per Share Value based on latest NOSH - 68,388
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.74 32.11 32.12 33.02 34.11 33.51 34.41 -5.23%
EPS 5.32 5.18 5.24 5.54 5.72 5.39 5.63 -3.70%
DPS 0.02 0.05 0.05 0.05 4.12 1.67 2.51 -95.99%
NAPS 0.3267 0.3268 0.3264 0.3265 0.3594 0.3266 0.3134 2.80%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.80 3.13 3.28 3.25 3.32 3.32 3.73 -
P/RPS 1.44 1.59 1.67 1.61 1.59 1.62 1.78 -13.16%
P/EPS 8.59 9.88 10.22 9.58 9.48 10.06 10.87 -14.51%
EY 11.64 10.13 9.79 10.44 10.55 9.94 9.20 16.96%
DY 0.05 0.10 0.09 0.09 7.60 3.08 4.02 -94.61%
P/NAPS 1.40 1.57 1.64 1.63 1.51 1.66 1.95 -19.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 30/05/02 -
Price 2.87 3.03 3.17 3.25 3.28 3.33 3.65 -
P/RPS 1.48 1.54 1.61 1.61 1.57 1.62 1.74 -10.21%
P/EPS 8.80 9.56 9.87 9.58 9.36 10.09 10.64 -11.87%
EY 11.36 10.46 10.13 10.44 10.68 9.91 9.40 13.44%
DY 0.05 0.10 0.09 0.09 7.69 3.07 4.11 -94.69%
P/NAPS 1.44 1.52 1.59 1.63 1.49 1.67 1.91 -17.14%

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