[AYS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.49%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 165,284 137,233 0 65,972 54,641 43,146 33,780 28.91%
PBT 7,083 6,878 0 11,921 8,359 7,099 3,931 9.87%
Tax -1,628 -1,302 0 -3,283 -2,697 -1,895 -688 14.77%
NP 5,455 5,576 0 8,638 5,662 5,204 3,243 8.67%
-
NP to SH 5,446 5,575 0 8,560 6,864 4,926 3,193 8.91%
-
Tax Rate 22.98% 18.93% - 27.54% 32.26% 26.69% 17.50% -
Total Cost 159,829 131,657 0 57,334 48,979 37,942 30,537 30.30%
-
Net Worth 201,621 159,285 0 208,864 187,820 177,883 171,666 2.60%
Dividend
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 11,128 10,244 10,262 11,158 -
Div Payout % - - - 130.00% 149.25% 208.33% 349.46% -
Equity
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 201,621 159,285 0 208,864 187,820 177,883 171,666 2.60%
NOSH 380,418 379,251 115,110 342,400 341,492 342,083 343,333 1.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.30% 4.06% 0.00% 13.09% 10.36% 12.06% 9.60% -
ROE 2.70% 3.50% 0.00% 4.10% 3.65% 2.77% 1.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.45 36.19 0.00 19.27 16.00 12.61 9.84 26.81%
EPS 1.47 1.47 0.00 2.50 2.01 1.44 0.93 7.59%
DPS 0.00 0.00 0.00 3.25 3.00 3.00 3.25 -
NAPS 0.53 0.42 0.00 0.61 0.55 0.52 0.50 0.93%
Adjusted Per Share Value based on latest NOSH - 342,400
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.46 32.76 0.00 15.75 13.04 10.30 8.06 28.92%
EPS 1.30 1.33 0.00 2.04 1.64 1.18 0.76 8.96%
DPS 0.00 0.00 0.00 2.66 2.45 2.45 2.66 -
NAPS 0.4813 0.3803 0.00 0.4986 0.4484 0.4246 0.4098 2.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.31 0.305 2.02 1.63 2.37 2.05 -
P/RPS 0.64 0.00 0.00 10.48 10.19 18.79 20.84 -42.71%
P/EPS 19.56 0.00 0.00 80.80 81.09 164.58 220.43 -32.11%
EY 5.11 0.00 0.00 1.24 1.23 0.61 0.45 47.49%
DY 0.00 0.00 0.00 1.61 1.84 1.27 1.59 -
P/NAPS 0.53 0.00 0.00 3.31 2.96 4.56 4.10 -27.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/05/13 31/05/12 03/05/11 25/02/10 24/02/09 28/02/08 28/05/07 -
Price 0.37 0.46 0.305 2.07 1.67 2.37 2.23 -
P/RPS 0.85 0.00 0.00 10.74 10.44 18.79 22.67 -40.85%
P/EPS 25.85 0.00 0.00 82.80 83.08 164.58 239.78 -29.97%
EY 3.87 0.00 0.00 1.21 1.20 0.61 0.42 42.64%
DY 0.00 0.00 0.00 1.57 1.80 1.27 1.46 -
P/NAPS 0.70 0.00 0.00 3.39 3.04 4.56 4.46 -25.63%

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