[AYS] QoQ TTM 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- 6.23%
YoY- 52.51%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 140,392 144,157 142,033 140,653 131,782 125,863 123,388 9.01%
PBT 34,895 36,966 36,492 36,224 33,540 31,808 31,507 7.06%
Tax -12,313 -13,388 -12,748 -12,742 -11,436 -10,626 -10,509 11.17%
NP 22,582 23,578 23,744 23,482 22,104 21,182 20,998 4.98%
-
NP to SH 22,582 23,578 23,744 23,482 22,104 21,182 20,998 4.98%
-
Tax Rate 35.29% 36.22% 34.93% 35.18% 34.10% 33.41% 33.35% -
Total Cost 117,810 120,579 118,289 117,171 109,678 104,681 102,390 9.83%
-
Net Worth 136,825 131,264 135,030 134,346 126,737 122,398 119,062 9.74%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,996 10,497 10,497 10,502 7,003 7,003 7,003 -0.06%
Div Payout % 30.98% 44.52% 44.21% 44.72% 31.69% 33.06% 33.35% -
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 136,825 131,264 135,030 134,346 126,737 122,398 119,062 9.74%
NOSH 68,412 68,725 69,964 69,972 70,020 69,941 70,036 -1.55%
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 16.08% 16.36% 16.72% 16.69% 16.77% 16.83% 17.02% -
ROE 16.50% 17.96% 17.58% 17.48% 17.44% 17.31% 17.64% -
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 205.21 209.76 203.01 201.01 188.20 179.95 176.18 10.73%
EPS 33.01 34.31 33.94 33.56 31.57 30.29 29.98 6.64%
DPS 10.23 15.00 15.00 15.00 10.00 10.01 10.00 1.53%
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 33.55 34.45 33.94 33.61 31.49 30.08 29.49 9.00%
EPS 5.40 5.63 5.67 5.61 5.28 5.06 5.02 4.99%
DPS 1.67 2.51 2.51 2.51 1.67 1.67 1.67 0.00%
NAPS 0.327 0.3137 0.3227 0.3211 0.3029 0.2925 0.2845 9.75%
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 1.62 1.78 1.76 1.32 1.29 1.13 1.37 11.85%
P/EPS 10.06 10.87 10.55 7.90 7.67 6.74 8.07 15.87%
EY 9.94 9.20 9.48 12.66 13.04 14.85 12.39 -13.69%
DY 3.08 4.02 4.19 5.66 4.13 4.91 4.13 -17.80%
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 - -
Price 3.33 3.65 3.73 3.05 3.07 2.49 0.00 -
P/RPS 1.62 1.74 1.84 1.52 1.63 1.38 0.00 -
P/EPS 10.09 10.64 10.99 9.09 9.73 8.22 0.00 -
EY 9.91 9.40 9.10 11.00 10.28 12.16 0.00 -
DY 3.07 4.11 4.02 4.92 3.26 4.02 0.00 -
P/NAPS 1.67 1.91 1.93 1.59 1.70 1.42 0.00 -

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