[AYS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -0.41%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 142,653 124,774 109,048 142,033 141,510 128,056 100,552 26.23%
PBT 36,485 28,076 23,148 36,491 36,017 31,268 21,252 43.32%
Tax -12,344 -9,710 -9,348 -12,748 -12,177 -10,580 -6,788 48.93%
NP 24,141 18,366 13,800 23,743 23,840 20,688 14,464 40.66%
-
NP to SH 24,141 18,366 13,800 23,743 23,840 20,688 14,464 40.66%
-
Tax Rate 33.83% 34.58% 40.38% 34.93% 33.81% 33.84% 31.94% -
Total Cost 118,512 106,408 95,248 118,290 117,670 107,368 86,088 23.72%
-
Net Worth 150,769 137,470 130,744 135,094 134,415 126,675 122,398 14.89%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 13,706 - - 10,499 - - - -
Div Payout % 56.78% - - 44.22% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 150,769 137,470 130,744 135,094 134,415 126,675 122,398 14.89%
NOSH 68,531 68,735 68,452 69,997 70,007 69,986 69,941 -1.34%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.92% 14.72% 12.65% 16.72% 16.85% 16.16% 14.38% -
ROE 16.01% 13.36% 10.55% 17.58% 17.74% 16.33% 11.82% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 208.16 181.53 159.30 202.91 202.14 182.97 143.76 27.96%
EPS 35.23 26.72 20.16 33.92 34.05 29.56 20.68 42.59%
DPS 20.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.20 2.00 1.91 1.93 1.92 1.81 1.75 16.46%
Adjusted Per Share Value based on latest NOSH - 69,964
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.09 29.82 26.06 33.94 33.82 30.60 24.03 26.22%
EPS 5.77 4.39 3.30 5.67 5.70 4.94 3.46 40.58%
DPS 3.28 0.00 0.00 2.51 0.00 0.00 0.00 -
NAPS 0.3603 0.3285 0.3124 0.3228 0.3212 0.3027 0.2925 14.89%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.32 3.32 3.73 3.58 2.65 2.42 2.04 -
P/RPS 1.59 1.83 2.34 1.76 1.31 1.32 1.42 7.82%
P/EPS 9.42 12.43 18.50 10.55 7.78 8.19 9.86 -2.99%
EY 10.61 8.05 5.40 9.47 12.85 12.21 10.14 3.06%
DY 6.02 0.00 0.00 4.19 0.00 0.00 0.00 -
P/NAPS 1.51 1.66 1.95 1.85 1.38 1.34 1.17 18.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/10/02 30/05/02 26/02/02 27/11/01 28/08/01 23/05/01 -
Price 3.28 3.33 3.65 3.73 3.05 3.07 2.49 -
P/RPS 1.58 1.83 2.29 1.84 1.51 1.68 1.73 -5.86%
P/EPS 9.31 12.46 18.11 11.00 8.96 10.39 12.04 -15.74%
EY 10.74 8.02 5.52 9.09 11.17 9.63 8.31 18.63%
DY 6.10 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.49 1.67 1.91 1.93 1.59 1.70 1.42 3.25%

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