[AYS] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.46%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 122,909 182,995 199,946 148,331 132,796 126,076 112,365 1.44%
PBT 5,037 33,369 30,174 24,254 21,481 21,184 16,632 -17.39%
Tax -1,801 -8,457 -8,811 -6,829 -6,254 -7,838 -6,420 -18.39%
NP 3,236 24,912 21,363 17,425 15,227 13,346 10,212 -16.79%
-
NP to SH 3,265 24,983 18,810 16,355 14,413 12,832 10,212 -16.67%
-
Tax Rate 35.76% 25.34% 29.20% 28.16% 29.11% 37.00% 38.60% -
Total Cost 119,673 158,083 178,583 130,906 117,569 112,730 102,153 2.56%
-
Net Worth 0 0 190,777 181,057 171,147 158,620 143,651 -
Dividend
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 10,244 10,262 11,158 9,926 6,741 -
Div Payout % - - 54.46% 62.75% 77.42% 77.36% 66.02% -
Equity
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 0 0 190,777 181,057 171,147 158,620 143,651 -
NOSH 113,125 343,333 340,674 341,617 342,295 330,459 342,027 -16.21%
Ratio Analysis
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.63% 13.61% 10.68% 11.75% 11.47% 10.59% 9.09% -
ROE 0.00% 0.00% 9.86% 9.03% 8.42% 8.09% 7.11% -
Per Share
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 108.65 53.30 58.69 43.42 38.80 38.15 32.85 21.08%
EPS 2.89 7.28 5.52 4.79 4.21 3.88 2.99 -0.54%
DPS 0.00 0.00 3.00 3.00 3.26 3.00 1.97 -
NAPS 0.00 0.00 0.56 0.53 0.50 0.48 0.42 -
Adjusted Per Share Value based on latest NOSH - 341,617
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.34 43.69 47.73 35.41 31.70 30.10 26.82 1.44%
EPS 0.78 5.96 4.49 3.90 3.44 3.06 2.44 -16.67%
DPS 0.00 0.00 2.45 2.45 2.66 2.37 1.61 -
NAPS 0.00 0.00 0.4554 0.4322 0.4086 0.3787 0.3429 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.305 2.13 1.70 2.43 1.97 1.38 1.30 -
P/RPS 0.28 4.00 2.90 5.60 5.08 3.62 3.96 -34.54%
P/EPS 10.57 29.27 30.79 50.76 46.79 35.54 43.54 -20.26%
EY 9.46 3.42 3.25 1.97 2.14 2.81 2.30 25.38%
DY 0.00 0.00 1.76 1.23 1.65 2.18 1.52 -
P/NAPS 0.00 0.00 3.04 4.58 3.94 2.88 3.10 -
Price Multiplier on Announcement Date
30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/07/11 01/06/10 01/06/09 30/05/08 28/05/07 29/05/06 30/05/05 -
Price 0.305 2.23 1.72 2.47 2.23 1.52 1.20 -
P/RPS 0.28 4.18 2.93 5.69 5.75 3.98 3.65 -33.68%
P/EPS 10.57 30.65 31.15 51.59 52.96 39.14 40.19 -19.23%
EY 9.46 3.26 3.21 1.94 1.89 2.55 2.49 23.79%
DY 0.00 0.00 1.74 1.21 1.46 1.98 1.64 -
P/NAPS 0.00 0.00 3.07 4.66 4.46 3.17 2.86 -

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