[AYS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.65%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 195,882 193,764 189,298 174,322 150,404 135,512 142,394 23.71%
PBT 31,464 20,912 32,383 27,014 21,896 14,696 24,107 19.44%
Tax -7,544 -7,672 -11,365 -6,757 -7,186 -3,488 -7,389 1.39%
NP 23,920 13,240 21,018 20,257 14,710 11,208 16,718 27.00%
-
NP to SH 23,620 12,128 18,107 14,982 12,316 9,292 16,120 29.03%
-
Tax Rate 23.98% 36.69% 35.10% 25.01% 32.82% 23.73% 30.65% -
Total Cost 171,962 180,524 168,280 154,065 135,694 124,304 125,676 23.27%
-
Net Worth 191,698 190,777 188,195 184,999 177,897 181,057 177,970 5.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 10,265 - - - 10,267 -
Div Payout % - - 56.69% - - - 63.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 191,698 190,777 188,195 184,999 177,897 181,057 177,970 5.08%
NOSH 342,318 340,674 342,173 342,591 342,111 341,617 342,250 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.21% 6.83% 11.10% 11.62% 9.78% 8.27% 11.74% -
ROE 12.32% 6.36% 9.62% 8.10% 6.92% 5.13% 9.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.22 56.88 55.32 50.88 43.96 39.67 41.61 23.68%
EPS 6.90 3.56 5.29 4.37 3.60 2.72 4.71 29.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.56 0.56 0.55 0.54 0.52 0.53 0.52 5.06%
Adjusted Per Share Value based on latest NOSH - 343,175
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.81 46.30 45.24 41.66 35.94 32.38 34.03 23.70%
EPS 5.64 2.90 4.33 3.58 2.94 2.22 3.85 29.01%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.45 -
NAPS 0.4581 0.4559 0.4497 0.4421 0.4251 0.4327 0.4253 5.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.70 1.63 2.50 2.30 2.43 2.37 -
P/RPS 3.29 2.99 2.95 4.91 5.23 6.13 5.70 -30.69%
P/EPS 27.25 47.75 30.80 57.16 63.89 89.34 50.32 -33.58%
EY 3.67 2.09 3.25 1.75 1.57 1.12 1.99 50.44%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.27 -
P/NAPS 3.36 3.04 2.96 4.63 4.42 4.58 4.56 -18.43%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 30/05/08 28/02/08 -
Price 1.90 1.72 1.67 1.83 2.32 2.47 2.37 -
P/RPS 3.32 3.02 3.02 3.60 5.28 6.23 5.70 -30.27%
P/EPS 27.54 48.31 31.56 41.84 64.44 90.81 50.32 -33.11%
EY 3.63 2.07 3.17 2.39 1.55 1.10 1.99 49.34%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.27 -
P/NAPS 3.39 3.07 3.04 3.39 4.46 4.66 4.56 -17.95%

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