[AYS] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 9.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Revenue 563,799 656,065 648,779 535,329 0 228,360 189,298 19.08%
PBT 8,641 18,172 14,964 23,456 0 37,519 32,383 -19.05%
Tax -1,545 -5,136 -5,397 -5,864 0 -10,038 -11,365 -27.33%
NP 7,096 13,036 9,567 17,592 0 27,481 21,018 -15.94%
-
NP to SH 7,050 12,970 9,551 17,598 0 27,306 18,107 -14.01%
-
Tax Rate 17.88% 28.26% 36.07% 25.00% - 26.75% 35.10% -
Total Cost 556,703 643,029 639,212 517,737 0 200,879 168,280 21.09%
-
Net Worth 213,375 209,229 201,621 159,636 0 212,454 188,195 2.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Div 3,810 3,804 3,804 - - - 10,265 -14.66%
Div Payout % 54.05% 29.33% 39.83% - - - 56.69% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Net Worth 213,375 209,229 201,621 159,636 0 212,454 188,195 2.02%
NOSH 381,027 380,418 380,418 380,086 115,110 342,669 342,173 1.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
NP Margin 1.26% 1.99% 1.47% 3.29% 0.00% 12.03% 11.10% -
ROE 3.30% 6.20% 4.74% 11.02% 0.00% 12.85% 9.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 147.97 172.46 170.54 140.84 0.00 66.64 55.32 17.05%
EPS 1.85 3.41 2.58 4.63 0.00 7.97 5.29 -15.47%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 3.00 -16.12%
NAPS 0.56 0.55 0.53 0.42 0.00 0.62 0.55 0.28%
Adjusted Per Share Value based on latest NOSH - 379,251
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 134.59 156.62 154.88 127.80 0.00 54.51 45.19 19.08%
EPS 1.68 3.10 2.28 4.20 0.00 6.52 4.32 -14.02%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 2.45 -14.65%
NAPS 0.5094 0.4995 0.4813 0.3811 0.00 0.5072 0.4493 2.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/12/09 31/12/08 -
Price 0.26 0.31 0.28 0.31 0.305 2.02 1.63 -
P/RPS 0.18 0.18 0.16 0.00 0.00 3.03 2.95 -36.07%
P/EPS 14.05 9.09 11.15 0.00 0.00 25.35 30.80 -11.80%
EY 7.12 11.00 8.97 0.00 0.00 3.94 3.25 13.37%
DY 3.85 3.23 3.57 0.00 0.00 0.00 1.84 12.54%
P/NAPS 0.46 0.56 0.53 0.00 0.00 3.26 2.96 -25.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 27/05/15 30/05/14 20/05/13 31/05/12 03/05/11 25/02/10 24/02/09 -
Price 0.245 0.305 0.37 0.46 0.305 2.07 1.67 -
P/RPS 0.17 0.18 0.22 0.00 0.00 3.11 3.02 -36.89%
P/EPS 13.24 8.95 14.74 0.00 0.00 25.98 31.56 -12.97%
EY 7.55 11.18 6.79 0.00 0.00 3.85 3.17 14.89%
DY 4.08 3.28 2.70 0.00 0.00 0.00 1.80 13.99%
P/NAPS 0.44 0.55 0.70 0.00 0.00 3.34 3.04 -26.60%

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