[AYS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -0.7%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 138,308 142,890 140,392 144,157 142,033 140,653 131,782 3.26%
PBT 35,962 36,842 34,895 36,966 36,492 36,224 33,540 4.74%
Tax -12,754 -12,873 -12,313 -13,388 -12,748 -12,742 -11,436 7.52%
NP 23,208 23,969 22,582 23,578 23,744 23,482 22,104 3.29%
-
NP to SH 23,208 23,969 22,582 23,578 23,744 23,482 22,104 3.29%
-
Tax Rate 35.47% 34.94% 35.29% 36.22% 34.93% 35.18% 34.10% -
Total Cost 115,100 118,921 117,810 120,579 118,289 117,171 109,678 3.26%
-
Net Worth 136,777 150,541 136,825 131,264 135,030 134,346 126,737 5.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 205 17,260 6,996 10,497 10,497 10,502 7,003 -90.44%
Div Payout % 0.88% 72.01% 30.98% 44.52% 44.21% 44.72% 31.69% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 136,777 150,541 136,825 131,264 135,030 134,346 126,737 5.19%
NOSH 68,388 68,427 68,412 68,725 69,964 69,972 70,020 -1.55%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.78% 16.77% 16.08% 16.36% 16.72% 16.69% 16.77% -
ROE 16.97% 15.92% 16.50% 17.96% 17.58% 17.48% 17.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 202.24 208.82 205.21 209.76 203.01 201.01 188.20 4.89%
EPS 33.94 35.03 33.01 34.31 33.94 33.56 31.57 4.93%
DPS 0.30 25.22 10.23 15.00 15.00 15.00 10.00 -90.28%
NAPS 2.00 2.20 2.00 1.91 1.93 1.92 1.81 6.86%
Adjusted Per Share Value based on latest NOSH - 68,725
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.05 34.15 33.55 34.45 33.94 33.61 31.49 3.26%
EPS 5.55 5.73 5.40 5.63 5.67 5.61 5.28 3.37%
DPS 0.05 4.12 1.67 2.51 2.51 2.51 1.67 -90.29%
NAPS 0.3269 0.3598 0.327 0.3137 0.3227 0.3211 0.3029 5.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.25 3.32 3.32 3.73 3.58 2.65 2.42 -
P/RPS 1.61 1.59 1.62 1.78 1.76 1.32 1.29 15.87%
P/EPS 9.58 9.48 10.06 10.87 10.55 7.90 7.67 15.93%
EY 10.44 10.55 9.94 9.20 9.48 12.66 13.04 -13.74%
DY 0.09 7.60 3.08 4.02 4.19 5.66 4.13 -92.14%
P/NAPS 1.63 1.51 1.66 1.95 1.85 1.38 1.34 13.91%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 3.25 3.28 3.33 3.65 3.73 3.05 3.07 -
P/RPS 1.61 1.57 1.62 1.74 1.84 1.52 1.63 -0.81%
P/EPS 9.58 9.36 10.09 10.64 10.99 9.09 9.73 -1.02%
EY 10.44 10.68 9.91 9.40 9.10 11.00 10.28 1.03%
DY 0.09 7.69 3.07 4.11 4.02 4.92 3.26 -90.80%
P/NAPS 1.63 1.49 1.67 1.91 1.93 1.59 1.70 -2.75%

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