[AYS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.92%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 411,243 122,909 182,995 199,946 148,331 132,796 126,076 20.80%
PBT 6,298 5,037 33,369 30,174 24,254 21,481 21,184 -17.62%
Tax -2,929 -1,801 -8,457 -8,811 -6,829 -6,254 -7,838 -14.56%
NP 3,369 3,236 24,912 21,363 17,425 15,227 13,346 -19.75%
-
NP to SH 3,369 3,265 24,983 18,810 16,355 14,413 12,832 -19.24%
-
Tax Rate 46.51% 35.76% 25.34% 29.20% 28.16% 29.11% 37.00% -
Total Cost 407,874 119,673 158,083 178,583 130,906 117,569 112,730 22.82%
-
Net Worth 155,644 0 0 190,777 181,057 171,147 158,620 -0.30%
Dividend
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 10,244 10,262 11,158 9,926 -
Div Payout % - - - 54.46% 62.75% 77.42% 77.36% -
Equity
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 155,644 0 0 190,777 181,057 171,147 158,620 -0.30%
NOSH 370,583 113,125 343,333 340,674 341,617 342,295 330,459 1.84%
Ratio Analysis
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.82% 2.63% 13.61% 10.68% 11.75% 11.47% 10.59% -
ROE 2.16% 0.00% 0.00% 9.86% 9.03% 8.42% 8.09% -
Per Share
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 110.97 108.65 53.30 58.69 43.42 38.80 38.15 18.61%
EPS 0.91 2.89 7.28 5.52 4.79 4.21 3.88 -20.69%
DPS 0.00 0.00 0.00 3.00 3.00 3.26 3.00 -
NAPS 0.42 0.00 0.00 0.56 0.53 0.50 0.48 -2.11%
Adjusted Per Share Value based on latest NOSH - 340,674
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 98.28 29.37 43.73 47.78 35.45 31.73 30.13 20.80%
EPS 0.81 0.78 5.97 4.50 3.91 3.44 3.07 -19.18%
DPS 0.00 0.00 0.00 2.45 2.45 2.67 2.37 -
NAPS 0.3719 0.00 0.00 0.4559 0.4327 0.409 0.3791 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.43 0.305 2.13 1.70 2.43 1.97 1.38 -
P/RPS 0.39 0.28 4.00 2.90 5.60 5.08 3.62 -29.96%
P/EPS 47.30 10.57 29.27 30.79 50.76 46.79 35.54 4.67%
EY 2.11 9.46 3.42 3.25 1.97 2.14 2.81 -4.47%
DY 0.00 0.00 0.00 1.76 1.23 1.65 2.18 -
P/NAPS 1.02 0.00 0.00 3.04 4.58 3.94 2.88 -15.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/08/12 20/07/11 01/06/10 01/06/09 30/05/08 28/05/07 29/05/06 -
Price 0.36 0.305 2.23 1.72 2.47 2.23 1.52 -
P/RPS 0.32 0.28 4.18 2.93 5.69 5.75 3.98 -33.16%
P/EPS 39.60 10.57 30.65 31.15 51.59 52.96 39.14 0.18%
EY 2.53 9.46 3.26 3.21 1.94 1.89 2.55 -0.12%
DY 0.00 0.00 0.00 1.74 1.21 1.46 1.98 -
P/NAPS 0.86 0.00 0.00 3.07 4.66 4.46 3.17 -18.82%

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