[AYS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.75%
YoY- 48.23%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,671 135,669 182,995 228,002 216,671 208,122 199,946 -47.64%
PBT 15,009 22,408 33,369 36,997 33,435 33,404 30,174 -37.19%
Tax -4,100 -6,223 -8,457 -9,959 -9,373 -7,944 -8,811 -39.92%
NP 10,909 16,185 24,912 27,038 24,062 25,460 21,363 -36.08%
-
NP to SH 10,831 16,128 24,983 26,831 25,135 23,753 18,810 -30.76%
-
Tax Rate 27.32% 27.77% 25.34% 26.92% 28.03% 23.78% 29.20% -
Total Cost 64,762 119,484 158,083 200,964 192,609 182,662 178,583 -49.11%
-
Net Worth 0 0 0 208,864 198,274 192,018 190,777 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 11,128 10,244 10,244 10,244 -
Div Payout % - - - 41.47% 40.76% 43.13% 54.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 208,864 198,274 192,018 190,777 -
NOSH 377,937 353,018 343,333 342,400 341,851 342,890 340,674 7.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.42% 11.93% 13.61% 11.86% 11.11% 12.23% 10.68% -
ROE 0.00% 0.00% 0.00% 12.85% 12.68% 12.37% 9.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.02 38.43 53.30 66.59 63.38 60.70 58.69 -51.14%
EPS 2.87 4.57 7.28 7.84 7.35 6.93 5.52 -35.31%
DPS 0.00 0.00 0.00 3.25 3.00 3.00 3.00 -
NAPS 0.00 0.00 0.00 0.61 0.58 0.56 0.56 -
Adjusted Per Share Value based on latest NOSH - 342,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.08 32.42 43.73 54.49 51.78 49.74 47.78 -47.65%
EPS 2.59 3.85 5.97 6.41 6.01 5.68 4.50 -30.78%
DPS 0.00 0.00 0.00 2.66 2.45 2.45 2.45 -
NAPS 0.00 0.00 0.00 0.4991 0.4738 0.4589 0.4559 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.20 2.17 2.13 2.02 2.08 1.88 1.70 -
P/RPS 10.99 5.65 4.00 3.03 3.28 3.10 2.90 142.87%
P/EPS 76.77 47.50 29.27 25.78 28.29 27.14 30.79 83.77%
EY 1.30 2.11 3.42 3.88 3.53 3.68 3.25 -45.68%
DY 0.00 0.00 0.00 1.61 1.44 1.60 1.76 -
P/NAPS 0.00 0.00 0.00 3.31 3.59 3.36 3.04 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 01/06/10 25/02/10 24/11/09 27/08/09 01/06/09 -
Price 2.43 2.32 2.23 2.07 2.07 1.90 1.72 -
P/RPS 12.14 6.04 4.18 3.11 3.27 3.13 2.93 157.74%
P/EPS 84.79 50.78 30.65 26.42 28.15 27.43 31.15 94.83%
EY 1.18 1.97 3.26 3.79 3.55 3.65 3.21 -48.65%
DY 0.00 0.00 0.00 1.57 1.45 1.58 1.74 -
P/NAPS 0.00 0.00 0.00 3.39 3.57 3.39 3.07 -

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