[AYS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 11.99%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 216,671 208,122 199,946 185,383 173,888 154,316 148,331 28.71%
PBT 33,435 33,404 30,174 28,620 27,360 24,135 24,254 23.83%
Tax -9,373 -7,944 -8,811 -7,765 -6,963 -7,500 -6,829 23.48%
NP 24,062 25,460 21,363 20,855 20,397 16,635 17,425 23.98%
-
NP to SH 25,135 23,753 18,810 18,101 16,163 14,948 16,355 33.13%
-
Tax Rate 28.03% 23.78% 29.20% 27.13% 25.45% 31.08% 28.16% -
Total Cost 192,609 182,662 178,583 164,528 153,491 137,681 130,906 29.33%
-
Net Worth 198,274 192,018 190,777 187,820 185,314 178,053 181,057 6.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,244 10,244 10,244 10,244 10,262 10,262 10,262 -0.11%
Div Payout % 40.76% 43.13% 54.46% 56.60% 63.49% 68.65% 62.75% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,274 192,018 190,777 187,820 185,314 178,053 181,057 6.23%
NOSH 341,851 342,890 340,674 341,492 343,175 342,410 341,617 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.11% 12.23% 10.68% 11.25% 11.73% 10.78% 11.75% -
ROE 12.68% 12.37% 9.86% 9.64% 8.72% 8.40% 9.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.38 60.70 58.69 54.29 50.67 45.07 43.42 28.64%
EPS 7.35 6.93 5.52 5.30 4.71 4.37 4.79 33.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.58 0.56 0.56 0.55 0.54 0.52 0.53 6.18%
Adjusted Per Share Value based on latest NOSH - 341,492
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.72 49.68 47.73 44.26 41.51 36.84 35.41 28.70%
EPS 6.00 5.67 4.49 4.32 3.86 3.57 3.90 33.23%
DPS 2.45 2.45 2.45 2.45 2.45 2.45 2.45 0.00%
NAPS 0.4733 0.4584 0.4554 0.4484 0.4424 0.4251 0.4322 6.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.08 1.88 1.70 1.63 2.50 2.30 2.43 -
P/RPS 3.28 3.10 2.90 3.00 4.93 5.10 5.60 -29.97%
P/EPS 28.29 27.14 30.79 30.75 53.08 52.69 50.76 -32.25%
EY 3.53 3.68 3.25 3.25 1.88 1.90 1.97 47.47%
DY 1.44 1.60 1.76 1.84 1.20 1.30 1.23 11.06%
P/NAPS 3.59 3.36 3.04 2.96 4.63 4.42 4.58 -14.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.07 1.90 1.72 1.67 1.83 2.32 2.47 -
P/RPS 3.27 3.13 2.93 3.08 3.61 5.15 5.69 -30.85%
P/EPS 28.15 27.43 31.15 31.51 38.85 53.14 51.59 -33.20%
EY 3.55 3.65 3.21 3.17 2.57 1.88 1.94 49.55%
DY 1.45 1.58 1.74 1.80 1.64 1.29 1.21 12.80%
P/NAPS 3.57 3.39 3.07 3.04 3.39 4.46 4.66 -16.26%

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