[AYS] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
03-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 656,065 648,779 535,329 0 228,360 189,298 142,394 27.67%
PBT 18,172 14,964 23,456 0 37,519 32,383 24,107 -4.41%
Tax -5,136 -5,397 -5,864 0 -10,038 -11,365 -7,389 -5.65%
NP 13,036 9,567 17,592 0 27,481 21,018 16,718 -3.90%
-
NP to SH 12,970 9,551 17,598 0 27,306 18,107 16,120 -3.41%
-
Tax Rate 28.26% 36.07% 25.00% - 26.75% 35.10% 30.65% -
Total Cost 643,029 639,212 517,737 0 200,879 168,280 125,676 29.83%
-
Net Worth 209,229 201,621 159,636 0 212,454 188,195 177,970 2.62%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Div 3,804 3,804 - - - 10,265 10,267 -14.68%
Div Payout % 29.33% 39.83% - - - 56.69% 63.69% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 209,229 201,621 159,636 0 212,454 188,195 177,970 2.62%
NOSH 380,418 380,418 380,086 115,110 342,669 342,173 342,250 1.70%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.99% 1.47% 3.29% 0.00% 12.03% 11.10% 11.74% -
ROE 6.20% 4.74% 11.02% 0.00% 12.85% 9.62% 9.06% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 172.46 170.54 140.84 0.00 66.64 55.32 41.61 25.53%
EPS 3.41 2.58 4.63 0.00 7.97 5.29 4.71 -5.03%
DPS 1.00 1.00 0.00 0.00 0.00 3.00 3.00 -16.11%
NAPS 0.55 0.53 0.42 0.00 0.62 0.55 0.52 0.90%
Adjusted Per Share Value based on latest NOSH - 115,110
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 156.62 154.88 127.80 0.00 54.51 45.19 33.99 27.68%
EPS 3.10 2.28 4.20 0.00 6.52 4.32 3.85 -3.40%
DPS 0.91 0.91 0.00 0.00 0.00 2.45 2.45 -14.65%
NAPS 0.4995 0.4813 0.3811 0.00 0.5072 0.4493 0.4249 2.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/12/09 31/12/08 31/12/07 -
Price 0.31 0.28 0.31 0.305 2.02 1.63 2.37 -
P/RPS 0.18 0.16 0.00 0.00 3.03 2.95 5.70 -42.45%
P/EPS 9.09 11.15 0.00 0.00 25.35 30.80 50.32 -23.94%
EY 11.00 8.97 0.00 0.00 3.94 3.25 1.99 31.45%
DY 3.23 3.57 0.00 0.00 0.00 1.84 1.27 16.10%
P/NAPS 0.56 0.53 0.00 0.00 3.26 2.96 4.56 -28.49%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/05/14 20/05/13 31/05/12 03/05/11 25/02/10 24/02/09 28/02/08 -
Price 0.305 0.37 0.46 0.305 2.07 1.67 2.37 -
P/RPS 0.18 0.22 0.00 0.00 3.11 3.02 5.70 -42.45%
P/EPS 8.95 14.74 0.00 0.00 25.98 31.56 50.32 -24.13%
EY 11.18 6.79 0.00 0.00 3.85 3.17 1.99 31.79%
DY 3.28 2.70 0.00 0.00 0.00 1.80 1.27 16.38%
P/NAPS 0.55 0.70 0.00 0.00 3.34 3.04 4.56 -28.70%

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