[AYS] YoY Annualized Quarter 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- 20.85%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 535,329 0 228,360 189,298 142,394 134,405 125,574 26.10%
PBT 23,456 0 37,519 32,383 24,107 21,969 20,823 1.92%
Tax -5,864 0 -10,038 -11,365 -7,389 -5,824 -7,931 -4.71%
NP 17,592 0 27,481 21,018 16,718 16,145 12,892 5.09%
-
NP to SH 17,598 0 27,306 18,107 16,120 15,181 12,437 5.70%
-
Tax Rate 25.00% - 26.75% 35.10% 30.65% 26.51% 38.09% -
Total Cost 517,737 0 200,879 168,280 125,676 118,260 112,682 27.62%
-
Net Worth 159,636 0 212,454 188,195 177,970 168,141 159,493 0.01%
Dividend
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 10,265 10,267 10,929 10,180 -
Div Payout % - - - 56.69% 63.69% 71.99% 81.86% -
Equity
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 159,636 0 212,454 188,195 177,970 168,141 159,493 0.01%
NOSH 380,086 115,110 342,669 342,173 342,250 336,283 339,347 1.82%
Ratio Analysis
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.29% 0.00% 12.03% 11.10% 11.74% 12.01% 10.27% -
ROE 11.02% 0.00% 12.85% 9.62% 9.06% 9.03% 7.80% -
Per Share
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 140.84 0.00 66.64 55.32 41.61 39.97 37.00 23.83%
EPS 4.63 0.00 7.97 5.29 4.71 4.51 3.67 3.78%
DPS 0.00 0.00 0.00 3.00 3.00 3.25 3.00 -
NAPS 0.42 0.00 0.62 0.55 0.52 0.50 0.47 -1.78%
Adjusted Per Share Value based on latest NOSH - 341,492
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 127.93 0.00 54.57 45.24 34.03 32.12 30.01 26.10%
EPS 4.21 0.00 6.53 4.33 3.85 3.63 2.97 5.73%
DPS 0.00 0.00 0.00 2.45 2.45 2.61 2.43 -
NAPS 0.3815 0.00 0.5077 0.4497 0.4253 0.4018 0.3811 0.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 31/03/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.31 0.305 2.02 1.63 2.37 2.05 1.25 -
P/RPS 0.00 0.00 3.03 2.95 5.70 5.13 3.38 -
P/EPS 0.00 0.00 25.35 30.80 50.32 45.41 34.11 -
EY 0.00 0.00 3.94 3.25 1.99 2.20 2.93 -
DY 0.00 0.00 0.00 1.84 1.27 1.59 2.40 -
P/NAPS 0.00 0.00 3.26 2.96 4.56 4.10 2.66 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/12 03/05/11 25/02/10 24/02/09 28/02/08 28/05/07 27/02/06 -
Price 0.46 0.305 2.07 1.67 2.37 2.23 1.50 -
P/RPS 0.00 0.00 3.11 3.02 5.70 5.58 4.05 -
P/EPS 0.00 0.00 25.98 31.56 50.32 49.40 40.93 -
EY 0.00 0.00 3.85 3.17 1.99 2.02 2.44 -
DY 0.00 0.00 0.00 1.80 1.27 1.46 2.00 -
P/NAPS 0.00 0.00 3.34 3.04 4.56 4.46 3.19 -

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