[AYS] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.14%
YoY- -51.4%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Revenue 556,777 676,247 620,728 127,452 75,671 128,517 216,671 19.67%
PBT 8,723 19,480 14,758 2,720 15,009 6,180 33,435 -22.56%
Tax -2,777 -5,529 -5,071 -606 -4,100 -1,837 -9,373 -20.66%
NP 5,946 13,951 9,687 2,114 10,909 4,343 24,062 -23.35%
-
NP to SH 5,883 13,909 9,680 2,125 10,831 4,372 25,135 -24.14%
-
Tax Rate 31.84% 28.38% 34.36% 22.28% 27.32% 29.72% 28.03% -
Total Cost 550,831 662,296 611,041 125,338 64,762 124,174 192,609 22.13%
-
Net Worth 209,229 205,425 167,383 124,695 0 6,284,156 198,274 1.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Div - 3,804 3,804 - - - 10,244 -
Div Payout % - 27.35% 39.30% - - - 40.76% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Net Worth 209,229 205,425 167,383 124,695 0 6,284,156 198,274 1.02%
NOSH 380,418 380,418 380,418 6,810 377,937 379,707 341,851 2.05%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
NP Margin 1.07% 2.06% 1.56% 1.66% 14.42% 3.38% 11.11% -
ROE 2.81% 6.77% 5.78% 1.70% 0.00% 0.07% 12.68% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 146.36 177.76 163.17 1,871.48 20.02 33.85 63.38 17.26%
EPS 1.55 3.66 2.54 31.20 2.87 1.15 7.35 -25.63%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 0.55 0.54 0.44 18.31 0.00 16.55 0.58 -1.00%
Adjusted Per Share Value based on latest NOSH - 6,810
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
RPS 132.92 161.44 148.18 30.43 18.06 30.68 51.72 19.67%
EPS 1.40 3.32 2.31 0.51 2.59 1.04 6.00 -24.19%
DPS 0.00 0.91 0.91 0.00 0.00 0.00 2.45 -
NAPS 0.4995 0.4904 0.3996 0.2977 0.00 15.0017 0.4733 1.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/12/10 30/09/09 -
Price 0.27 0.30 0.31 0.31 2.20 2.47 2.08 -
P/RPS 0.18 0.17 0.19 0.02 10.99 7.30 3.28 -42.44%
P/EPS 17.46 8.21 12.18 0.99 76.77 214.52 28.29 -8.77%
EY 5.73 12.19 8.21 100.65 1.30 0.47 3.53 9.65%
DY 0.00 3.33 3.23 0.00 0.00 0.00 1.44 -
P/NAPS 0.49 0.56 0.70 0.02 0.00 0.15 3.59 -31.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 30/09/09 CAGR
Date 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 23/02/11 24/11/09 -
Price 0.265 0.315 0.30 0.31 2.43 1.00 2.07 -
P/RPS 0.18 0.18 0.18 0.02 12.14 2.95 3.27 -42.40%
P/EPS 17.14 8.62 11.79 0.99 84.79 86.85 28.15 -9.00%
EY 5.84 11.61 8.48 100.65 1.18 1.15 3.55 9.93%
DY 0.00 3.17 3.33 0.00 0.00 0.00 1.45 -
P/NAPS 0.48 0.58 0.68 0.02 0.00 0.06 3.57 -31.74%

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