[AYS] YoY TTM 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- 6.75%
YoY- 48.23%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 648,779 264,685 125,083 228,002 185,383 141,990 134,662 28.59%
PBT 14,963 9,002 4,580 36,997 28,620 23,732 22,700 -6.44%
Tax -5,397 -1,753 -1,421 -9,959 -7,765 -6,894 -6,678 -3.34%
NP 9,566 7,249 3,159 27,038 20,855 16,838 16,022 -7.91%
-
NP to SH 9,551 7,259 3,188 26,831 18,101 16,120 15,200 -7.16%
-
Tax Rate 36.07% 19.47% 31.03% 26.92% 27.13% 29.05% 29.42% -
Total Cost 639,213 257,436 121,924 200,964 164,528 125,152 118,640 30.91%
-
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 3,804 - - 11,128 10,244 10,262 11,158 -15.81%
Div Payout % 39.83% - - 41.47% 56.60% 63.66% 73.41% -
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 1.47% 2.74% 2.53% 11.86% 11.25% 11.86% 11.90% -
ROE 4.74% 4.56% 0.00% 12.85% 9.64% 9.06% 8.85% -
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 170.54 69.79 34.04 66.59 54.29 41.51 39.22 26.50%
EPS 2.51 1.91 0.87 7.84 5.30 4.71 4.43 -8.68%
DPS 1.00 0.00 0.00 3.25 3.00 3.00 3.25 -17.18%
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 154.88 63.19 29.86 54.43 44.26 33.90 32.15 28.59%
EPS 2.28 1.73 0.76 6.41 4.32 3.85 3.63 -7.16%
DPS 0.91 0.00 0.00 2.66 2.45 2.45 2.66 -15.76%
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 0.16 0.44 0.90 3.03 3.00 5.71 5.23 -42.74%
P/EPS 11.15 16.20 35.16 25.78 30.75 50.29 46.30 -20.36%
EY 8.97 6.17 2.84 3.88 3.25 1.99 2.16 25.57%
DY 3.57 0.00 0.00 1.61 1.84 1.27 1.59 13.81%
P/NAPS 0.53 0.74 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 0.22 0.66 0.90 3.11 3.08 5.71 5.69 -40.56%
P/EPS 14.74 24.03 35.16 26.42 31.51 50.29 50.37 -17.84%
EY 6.79 4.16 2.84 3.79 3.17 1.99 1.99 21.68%
DY 2.70 0.00 0.00 1.57 1.80 1.27 1.46 10.33%
P/NAPS 0.70 1.10 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