[AYS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -5.41%
YoY- -6.89%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 137,040 132,958 134,517 134,555 138,308 142,890 140,392 -1.59%
PBT 34,701 32,908 32,461 33,333 35,962 36,842 34,895 -0.36%
Tax -12,413 -11,461 -10,767 -11,380 -12,754 -12,873 -12,313 0.53%
NP 22,288 21,447 21,694 21,953 23,208 23,969 22,582 -0.86%
-
NP to SH 23,147 22,306 21,694 21,953 23,208 23,969 22,582 1.65%
-
Tax Rate 35.77% 34.83% 33.17% 34.14% 35.47% 34.94% 35.29% -
Total Cost 114,752 111,511 112,823 112,602 115,100 118,921 117,810 -1.73%
-
Net Worth 136,842 136,857 136,905 136,747 136,777 150,541 136,825 0.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,131 102 205 205 205 17,260 6,996 -18.62%
Div Payout % 22.17% 0.46% 0.95% 0.93% 0.88% 72.01% 30.98% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 136,842 136,857 136,905 136,747 136,777 150,541 136,825 0.00%
NOSH 68,421 68,428 68,452 68,373 68,388 68,427 68,412 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.26% 16.13% 16.13% 16.32% 16.78% 16.77% 16.08% -
ROE 16.92% 16.30% 15.85% 16.05% 16.97% 15.92% 16.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 200.29 194.30 196.51 196.79 202.24 208.82 205.21 -1.60%
EPS 33.83 32.60 31.69 32.11 33.94 35.03 33.01 1.64%
DPS 7.50 0.15 0.30 0.30 0.30 25.22 10.23 -18.64%
NAPS 2.00 2.00 2.00 2.00 2.00 2.20 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 68,373
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.75 31.77 32.15 32.15 33.05 34.15 33.55 -1.59%
EPS 5.53 5.33 5.18 5.25 5.55 5.73 5.40 1.59%
DPS 1.23 0.02 0.05 0.05 0.05 4.12 1.67 -18.39%
NAPS 0.327 0.3271 0.3272 0.3268 0.3269 0.3598 0.327 0.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.90 2.80 3.13 3.28 3.25 3.32 3.32 -
P/RPS 1.45 1.44 1.59 1.67 1.61 1.59 1.62 -7.10%
P/EPS 8.57 8.59 9.88 10.22 9.58 9.48 10.06 -10.10%
EY 11.67 11.64 10.13 9.79 10.44 10.55 9.94 11.25%
DY 2.59 0.05 0.10 0.09 0.09 7.60 3.08 -10.88%
P/NAPS 1.45 1.40 1.57 1.64 1.63 1.51 1.66 -8.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 29/05/03 26/02/03 11/11/02 01/10/02 -
Price 2.85 2.87 3.03 3.17 3.25 3.28 3.33 -
P/RPS 1.42 1.48 1.54 1.61 1.61 1.57 1.62 -8.38%
P/EPS 8.42 8.80 9.56 9.87 9.58 9.36 10.09 -11.33%
EY 11.87 11.36 10.46 10.13 10.44 10.68 9.91 12.74%
DY 2.63 0.05 0.10 0.09 0.09 7.69 3.07 -9.77%
P/NAPS 1.43 1.44 1.52 1.59 1.63 1.49 1.67 -9.80%

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