[AYS] YoY TTM 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- 11.99%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 264,685 125,083 228,002 185,383 141,990 134,662 125,521 12.67%
PBT 9,002 4,580 36,997 28,620 23,732 22,700 20,672 -12.45%
Tax -1,753 -1,421 -9,959 -7,765 -6,894 -6,678 -7,805 -21.24%
NP 7,249 3,159 27,038 20,855 16,838 16,022 12,867 -8.76%
-
NP to SH 7,259 3,188 26,831 18,101 16,120 15,200 12,488 -8.31%
-
Tax Rate 19.47% 31.03% 26.92% 27.13% 29.05% 29.42% 37.76% -
Total Cost 257,436 121,924 200,964 164,528 125,152 118,640 112,654 14.13%
-
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 % - - 41.47% 56.60% 63.66% 73.41% 79.49% -
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 2.74% 2.53% 11.86% 11.25% 11.86% 11.90% 10.25% -
ROE 4.56% 0.00% 12.85% 9.64% 9.06% 8.85% 7.70% -
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 69.79 34.04 66.59 54.29 41.51 39.22 37.93 10.24%
EPS 1.91 0.87 7.84 5.30 4.71 4.43 3.77 -10.30%
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 63.25 29.89 54.49 44.30 33.93 32.18 30.00 12.67%
EPS 1.73 0.76 6.41 4.33 3.85 3.63 2.98 -8.33%
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 0.44 0.90 3.03 3.00 5.71 5.23 3.30 -27.55%
P/EPS 16.20 35.16 25.78 30.75 50.29 46.30 33.12 -10.80%
EY 6.17 2.84 3.88 3.25 1.99 2.16 3.02 12.10%
DY 0.00 0.00 1.61 1.84 1.27 1.59 2.40 -
P/NAPS 0.74 0.00 3.31 2.96 4.56 4.10 2.55 -17.95%
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 0.66 0.90 3.11 3.08 5.71 5.69 3.95 -24.88%
P/EPS 24.03 35.16 26.42 31.51 50.29 50.37 39.75 -7.73%
EY 4.16 2.84 3.79 3.17 1.99 1.99 2.52 8.34%
DY 0.00 0.00 1.57 1.80 1.27 1.46 2.00 -
P/NAPS 1.10 0.00 3.39 3.04 4.56 4.46 3.06 -15.09%

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