[AYS] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 36.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 140,653 131,782 125,863 123,388 88,868 55,634 22,663 237.34%
PBT 36,224 33,540 31,808 31,507 22,297 13,602 5,012 273.36%
Tax -12,742 -11,436 -10,626 -10,509 -6,900 -4,363 -1,580 301.63%
NP 23,482 22,104 21,182 20,998 15,397 9,239 3,432 259.98%
-
NP to SH 23,482 22,104 21,182 20,998 15,397 9,239 3,432 259.98%
-
Tax Rate 35.18% 34.10% 33.41% 33.35% 30.95% 32.08% 31.52% -
Total Cost 117,171 109,678 104,681 102,390 73,471 46,395 19,231 233.22%
-
Net Worth 134,346 126,737 122,398 119,062 63,813 41,067 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 10,502 7,003 7,003 7,003 - - - -
Div Payout % 44.72% 31.69% 33.06% 33.35% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 134,346 126,737 122,398 119,062 63,813 41,067 0 -
NOSH 69,972 70,020 69,941 70,036 63,813 41,067 70,040 -0.06%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 16.69% 16.77% 16.83% 17.02% 17.33% 16.61% 15.14% -
ROE 17.48% 17.44% 17.31% 17.64% 24.13% 22.50% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 201.01 188.20 179.95 176.18 139.26 135.47 32.36 237.53%
EPS 33.56 31.57 30.29 29.98 24.13 22.50 4.90 260.22%
DPS 15.00 10.00 10.01 10.00 0.00 0.00 0.00 -
NAPS 1.92 1.81 1.75 1.70 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,036
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 33.61 31.49 30.08 29.49 21.24 13.29 5.42 237.15%
EPS 5.61 5.28 5.06 5.02 3.68 2.21 0.82 259.96%
DPS 2.51 1.67 1.67 1.67 0.00 0.00 0.00 -
NAPS 0.3211 0.3029 0.2925 0.2845 0.1525 0.0981 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - - -
Price 2.65 2.42 2.04 2.42 2.77 0.00 0.00 -
P/RPS 1.32 1.29 1.13 1.37 1.99 0.00 0.00 -
P/EPS 7.90 7.67 6.74 8.07 11.48 0.00 0.00 -
EY 12.66 13.04 14.85 12.39 8.71 0.00 0.00 -
DY 5.66 4.13 4.91 4.13 0.00 0.00 0.00 -
P/NAPS 1.38 1.34 1.17 1.42 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 23/05/01 - - - - -
Price 3.05 3.07 2.49 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.63 1.38 0.00 0.00 0.00 0.00 -
P/EPS 9.09 9.73 8.22 0.00 0.00 0.00 0.00 -
EY 11.00 10.28 12.16 0.00 0.00 0.00 0.00 -
DY 4.92 3.26 4.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.42 0.00 0.00 0.00 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