[AYS] QoQ TTM 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- 1.12%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 142,890 140,392 144,157 142,033 140,653 131,782 125,863 8.81%
PBT 36,842 34,895 36,966 36,492 36,224 33,540 31,808 10.28%
Tax -12,873 -12,313 -13,388 -12,748 -12,742 -11,436 -10,626 13.62%
NP 23,969 22,582 23,578 23,744 23,482 22,104 21,182 8.58%
-
NP to SH 23,969 22,582 23,578 23,744 23,482 22,104 21,182 8.58%
-
Tax Rate 34.94% 35.29% 36.22% 34.93% 35.18% 34.10% 33.41% -
Total Cost 118,921 117,810 120,579 118,289 117,171 109,678 104,681 8.86%
-
Net Worth 150,541 136,825 131,264 135,030 134,346 126,737 122,398 14.77%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 17,260 6,996 10,497 10,497 10,502 7,003 7,003 82.36%
Div Payout % 72.01% 30.98% 44.52% 44.21% 44.72% 31.69% 33.06% -
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 150,541 136,825 131,264 135,030 134,346 126,737 122,398 14.77%
NOSH 68,427 68,412 68,725 69,964 69,972 70,020 69,941 -1.44%
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 16.77% 16.08% 16.36% 16.72% 16.69% 16.77% 16.83% -
ROE 15.92% 16.50% 17.96% 17.58% 17.48% 17.44% 17.31% -
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 208.82 205.21 209.76 203.01 201.01 188.20 179.95 10.41%
EPS 35.03 33.01 34.31 33.94 33.56 31.57 30.29 10.16%
DPS 25.22 10.23 15.00 15.00 15.00 10.00 10.01 85.05%
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 34.15 33.55 34.45 33.94 33.61 31.49 30.08 8.81%
EPS 5.73 5.40 5.63 5.67 5.61 5.28 5.06 8.63%
DPS 4.12 1.67 2.51 2.51 2.51 1.67 1.67 82.48%
NAPS 0.3598 0.327 0.3137 0.3227 0.3211 0.3029 0.2925 14.78%
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 1.62 1.78 1.76 1.32 1.29 1.13 25.54%
P/EPS 9.48 10.06 10.87 10.55 7.90 7.67 6.74 25.50%
EY 10.55 9.94 9.20 9.48 12.66 13.04 14.85 -20.36%
DY 7.60 3.08 4.02 4.19 5.66 4.13 4.91 33.77%
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 1.57 1.62 1.74 1.84 1.52 1.63 1.38 8.97%
P/EPS 9.36 10.09 10.64 10.99 9.09 9.73 8.22 9.03%
EY 10.68 9.91 9.40 9.10 11.00 10.28 12.16 -8.28%
DY 7.69 3.07 4.11 4.02 4.92 3.26 4.02 54.03%
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