[AYS] YoY 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- 35.14%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
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 137,233 0 65,972 54,641 43,146 33,780 29,656 27.76%
PBT 6,878 0 11,921 8,359 7,099 3,931 3,322 12.34%
Tax -1,302 0 -3,283 -2,697 -1,895 -688 -1,033 3.77%
NP 5,576 0 8,638 5,662 5,204 3,243 2,289 15.30%
-
NP to SH 5,575 0 8,560 6,864 4,926 3,193 2,217 15.89%
-
Tax Rate 18.93% - 27.54% 32.26% 26.69% 17.50% 31.10% -
Total Cost 131,657 0 57,334 48,979 37,942 30,537 27,367 28.56%
-
Net Worth 159,285 0 208,864 187,820 177,883 171,666 162,138 -0.28%
Dividend
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 11,128 10,244 10,262 11,158 9,926 -
Div Payout % - - 130.00% 149.25% 208.33% 349.46% 447.76% -
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 159,285 0 208,864 187,820 177,883 171,666 162,138 -0.28%
NOSH 379,251 115,110 342,400 341,492 342,083 343,333 330,895 2.20%
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 4.06% 0.00% 13.09% 10.36% 12.06% 9.60% 7.72% -
ROE 3.50% 0.00% 4.10% 3.65% 2.77% 1.86% 1.37% -
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 36.19 0.00 19.27 16.00 12.61 9.84 8.96 25.01%
EPS 1.47 0.00 2.50 2.01 1.44 0.93 0.67 13.39%
DPS 0.00 0.00 3.25 3.00 3.00 3.25 3.00 -
NAPS 0.42 0.00 0.61 0.55 0.52 0.50 0.49 -2.43%
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 32.79 0.00 15.77 13.06 10.31 8.07 7.09 27.75%
EPS 1.33 0.00 2.05 1.64 1.18 0.76 0.53 15.85%
DPS 0.00 0.00 2.66 2.45 2.45 2.67 2.37 -
NAPS 0.3806 0.00 0.4991 0.4488 0.4251 0.4102 0.3875 -0.28%
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 10.48 10.19 18.79 20.84 13.95 -
P/EPS 0.00 0.00 80.80 81.09 164.58 220.43 186.57 -
EY 0.00 0.00 1.24 1.23 0.61 0.45 0.54 -
DY 0.00 0.00 1.61 1.84 1.27 1.59 2.40 -
P/NAPS 0.00 0.00 3.31 2.96 4.56 4.10 2.55 -
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 10.74 10.44 18.79 22.67 16.74 -
P/EPS 0.00 0.00 82.80 83.08 164.58 239.78 223.88 -
EY 0.00 0.00 1.21 1.20 0.61 0.42 0.45 -
DY 0.00 0.00 1.57 1.80 1.27 1.46 2.00 -
P/NAPS 0.00 0.00 3.39 3.04 4.56 4.46 3.06 -

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