[AYS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.28%
YoY- 58.9%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 573,204 118,818 135,669 208,122 154,316 130,732 127,023 27.22%
PBT 11,794 3,092 22,408 33,404 24,135 20,412 21,287 -9.00%
Tax -4,815 -1,020 -6,223 -7,944 -7,500 -5,708 -7,839 -7.49%
NP 6,979 2,072 16,185 25,460 16,635 14,704 13,448 -9.95%
-
NP to SH 6,986 2,101 16,128 23,753 14,948 14,026 13,059 -9.51%
-
Tax Rate 40.83% 32.99% 27.77% 23.78% 31.08% 27.96% 36.83% -
Total Cost 566,225 116,746 119,484 182,662 137,681 116,028 113,575 29.27%
-
Net Worth 159,350 0 0 192,018 178,053 171,307 159,876 -0.05%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 10,244 10,262 11,158 9,926 -
Div Payout % - - - 43.13% 68.65% 79.55% 76.02% -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 159,350 0 0 192,018 178,053 171,307 159,876 -0.05%
NOSH 370,583 116,521 353,018 342,890 342,410 342,614 333,076 1.71%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.22% 1.74% 11.93% 12.23% 10.78% 11.25% 10.59% -
ROE 4.38% 0.00% 0.00% 12.37% 8.40% 8.19% 8.17% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 154.68 101.97 38.43 60.70 45.07 38.16 38.14 25.07%
EPS 1.89 1.80 4.57 6.93 4.37 4.09 3.92 -11.00%
DPS 0.00 0.00 0.00 3.00 3.00 3.25 2.98 -
NAPS 0.43 0.00 0.00 0.56 0.52 0.50 0.48 -1.74%
Adjusted Per Share Value based on latest NOSH - 342,890
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 136.84 28.36 32.39 49.68 36.84 31.21 30.32 27.23%
EPS 1.67 0.50 3.85 5.67 3.57 3.35 3.12 -9.50%
DPS 0.00 0.00 0.00 2.45 2.45 2.66 2.37 -
NAPS 0.3804 0.00 0.00 0.4584 0.4251 0.4089 0.3817 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.34 0.305 2.17 1.88 2.30 2.25 1.75 -
P/RPS 0.22 0.30 5.65 3.10 5.10 5.90 4.59 -38.46%
P/EPS 18.04 16.92 47.50 27.14 52.69 54.96 44.63 -13.47%
EY 5.54 5.91 2.11 3.68 1.90 1.82 2.24 15.57%
DY 0.00 0.00 0.00 1.60 1.30 1.44 1.70 -
P/NAPS 0.79 0.00 0.00 3.36 4.42 4.50 3.65 -21.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/11/12 14/10/11 27/08/10 27/08/09 29/08/08 28/08/07 29/08/06 -
Price 0.31 0.305 2.32 1.90 2.32 2.18 1.65 -
P/RPS 0.20 0.30 6.04 3.13 5.15 5.71 4.33 -38.82%
P/EPS 16.44 16.92 50.78 27.43 53.14 53.25 42.08 -13.94%
EY 6.08 5.91 1.97 3.65 1.88 1.88 2.38 16.16%
DY 0.00 0.00 0.00 1.58 1.29 1.49 1.81 -
P/NAPS 0.72 0.00 0.00 3.39 4.46 4.36 3.44 -22.11%

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