[AYS] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -53.59%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Revenue 570,931 602,631 694,081 411,243 122,909 182,995 199,946 18.27%
PBT 10,397 13,026 25,106 6,298 5,037 33,369 30,174 -15.66%
Tax -1,517 -3,482 -6,738 -2,929 -1,801 -8,457 -8,811 -24.52%
NP 8,880 9,544 18,368 3,369 3,236 24,912 21,363 -13.09%
-
NP to SH 8,858 9,478 18,349 3,369 3,265 24,983 18,810 -11.34%
-
Tax Rate 14.59% 26.73% 26.84% 46.51% 35.76% 25.34% 29.20% -
Total Cost 562,051 593,087 675,713 407,874 119,673 158,083 178,583 20.12%
-
Net Worth 216,838 209,229 201,621 155,644 0 0 190,777 2.06%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Div 3,804 3,804 3,804 - - - 10,244 -14.65%
Div Payout % 42.95% 40.14% 20.73% - - - 54.46% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Net Worth 216,838 209,229 201,621 155,644 0 0 190,777 2.06%
NOSH 380,418 380,418 380,418 370,583 113,125 343,333 340,674 1.78%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
NP Margin 1.56% 1.58% 2.65% 0.82% 2.63% 13.61% 10.68% -
ROE 4.09% 4.53% 9.10% 2.16% 0.00% 0.00% 9.86% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 150.08 158.41 182.45 110.97 108.65 53.30 58.69 16.20%
EPS 2.33 2.49 4.82 0.91 2.89 7.28 5.52 -12.88%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 3.00 -16.11%
NAPS 0.57 0.55 0.53 0.42 0.00 0.00 0.56 0.28%
Adjusted Per Share Value based on latest NOSH - 370,583
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 136.29 143.86 165.69 98.17 29.34 43.69 47.73 18.27%
EPS 2.11 2.26 4.38 0.80 0.78 5.96 4.49 -11.37%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 2.45 -14.65%
NAPS 0.5176 0.4995 0.4813 0.3716 0.00 0.00 0.4554 2.06%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 -
Price 0.265 0.32 0.315 0.43 0.305 2.13 1.70 -
P/RPS 0.18 0.20 0.17 0.39 0.28 4.00 2.90 -35.89%
P/EPS 11.38 12.84 6.53 47.30 10.57 29.27 30.79 -14.71%
EY 8.79 7.79 15.31 2.11 9.46 3.42 3.25 17.25%
DY 3.77 3.13 3.17 0.00 0.00 0.00 1.76 12.95%
P/NAPS 0.46 0.58 0.59 1.02 0.00 0.00 3.04 -26.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 27/08/15 25/08/14 28/08/13 29/08/12 20/07/11 01/06/10 01/06/09 -
Price 0.215 0.34 0.29 0.36 0.305 2.23 1.72 -
P/RPS 0.14 0.21 0.16 0.32 0.28 4.18 2.93 -38.51%
P/EPS 9.23 13.65 6.01 39.60 10.57 30.65 31.15 -17.67%
EY 10.83 7.33 16.63 2.53 9.46 3.26 3.21 21.47%
DY 4.65 2.94 3.45 0.00 0.00 0.00 1.74 17.02%
P/NAPS 0.38 0.62 0.55 0.86 0.00 0.00 3.07 -28.40%

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