[AYS] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 15.24%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 124,774 109,048 142,033 141,510 128,056 100,552 123,388 0.74%
PBT 28,076 23,148 36,491 36,017 31,268 21,252 31,507 -7.41%
Tax -9,710 -9,348 -12,748 -12,177 -10,580 -6,788 -10,509 -5.14%
NP 18,366 13,800 23,743 23,840 20,688 14,464 20,998 -8.56%
-
NP to SH 18,366 13,800 23,743 23,840 20,688 14,464 20,998 -8.56%
-
Tax Rate 34.58% 40.38% 34.93% 33.81% 33.84% 31.94% 33.35% -
Total Cost 106,408 95,248 118,290 117,670 107,368 86,088 102,390 2.60%
-
Net Worth 137,470 130,744 135,094 134,415 126,675 122,398 90,891 31.86%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 10,499 - - - 5,346 -
Div Payout % - - 44.22% - - - 25.46% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 137,470 130,744 135,094 134,415 126,675 122,398 90,891 31.86%
NOSH 68,735 68,452 69,997 70,007 69,986 69,941 53,465 18.28%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.72% 12.65% 16.72% 16.85% 16.16% 14.38% 17.02% -
ROE 13.36% 10.55% 17.58% 17.74% 16.33% 11.82% 23.10% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 181.53 159.30 202.91 202.14 182.97 143.76 230.78 -14.82%
EPS 26.72 20.16 33.92 34.05 29.56 20.68 30.00 -7.44%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 2.00 1.91 1.93 1.92 1.81 1.75 1.70 11.47%
Adjusted Per Share Value based on latest NOSH - 69,972
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 29.82 26.06 33.94 33.82 30.60 24.03 29.49 0.74%
EPS 4.39 3.30 5.67 5.70 4.94 3.46 5.02 -8.57%
DPS 0.00 0.00 2.51 0.00 0.00 0.00 1.28 -
NAPS 0.3285 0.3124 0.3228 0.3212 0.3027 0.2925 0.2172 31.85%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.32 3.73 3.58 2.65 2.42 2.04 2.42 -
P/RPS 1.83 2.34 1.76 1.31 1.32 1.42 1.05 44.97%
P/EPS 12.43 18.50 10.55 7.78 8.19 9.86 6.16 59.88%
EY 8.05 5.40 9.47 12.85 12.21 10.14 16.23 -37.42%
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.13 -
P/NAPS 1.66 1.95 1.85 1.38 1.34 1.17 1.42 11.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 27/02/01 -
Price 3.33 3.65 3.73 3.05 3.07 2.49 2.33 -
P/RPS 1.83 2.29 1.84 1.51 1.68 1.73 1.01 48.78%
P/EPS 12.46 18.11 11.00 8.96 10.39 12.04 5.93 64.27%
EY 8.02 5.52 9.09 11.17 9.63 8.31 16.86 -39.14%
DY 0.00 0.00 4.02 0.00 0.00 0.00 4.29 -
P/NAPS 1.67 1.91 1.93 1.59 1.70 1.42 1.37 14.15%

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