[AYS] QoQ Quarter 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- -55.83%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,972 64,089 49,500 48,441 54,641 55,540 41,324 36.47%
PBT 11,921 9,344 10,504 5,228 8,359 9,313 7,274 38.87%
Tax -3,283 -2,904 -1,854 -1,918 -2,697 -1,475 -2,721 13.29%
NP 8,638 6,440 8,650 3,310 5,662 7,838 4,553 53.07%
-
NP to SH 8,560 6,461 8,778 3,032 6,864 5,079 3,835 70.54%
-
Tax Rate 27.54% 31.08% 17.65% 36.69% 32.26% 15.84% 37.41% -
Total Cost 57,334 57,649 40,850 45,131 48,979 47,702 36,771 34.35%
-
Net Worth 208,864 198,274 192,018 190,777 187,820 185,314 178,053 11.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,128 - - - 10,244 - - -
Div Payout % 130.00% - - - 149.25% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 208,864 198,274 192,018 190,777 187,820 185,314 178,053 11.19%
NOSH 342,400 341,851 342,890 340,674 341,492 343,175 342,410 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.09% 10.05% 17.47% 6.83% 10.36% 14.11% 11.02% -
ROE 4.10% 3.26% 4.57% 1.59% 3.65% 2.74% 2.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.27 18.75 14.44 14.22 16.00 16.18 12.07 36.48%
EPS 2.50 1.89 2.56 0.89 2.01 1.48 1.12 70.54%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.61 0.58 0.56 0.56 0.55 0.54 0.52 11.19%
Adjusted Per Share Value based on latest NOSH - 340,674
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.77 15.32 11.83 11.58 13.06 13.27 9.88 36.46%
EPS 2.05 1.54 2.10 0.72 1.64 1.21 0.92 70.35%
DPS 2.66 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.4991 0.4738 0.4589 0.4559 0.4488 0.4429 0.4255 11.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.02 2.08 1.88 1.70 1.63 2.50 2.30 -
P/RPS 10.48 11.09 13.02 11.96 10.19 15.45 19.06 -32.81%
P/EPS 80.80 110.05 73.44 191.01 81.09 168.92 205.36 -46.21%
EY 1.24 0.91 1.36 0.52 1.23 0.59 0.49 85.38%
DY 1.61 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 3.31 3.59 3.36 3.04 2.96 4.63 4.42 -17.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 -
Price 2.07 2.07 1.90 1.72 1.67 1.83 2.32 -
P/RPS 10.74 11.04 13.16 12.10 10.44 11.31 19.22 -32.08%
P/EPS 82.80 109.52 74.22 193.26 83.08 123.65 207.14 -45.64%
EY 1.21 0.91 1.35 0.52 1.20 0.81 0.48 84.91%
DY 1.57 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 3.39 3.57 3.39 3.07 3.04 3.39 4.46 -16.67%

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