[AYS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 38.56%
YoY- 355.53%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 704,321 694,081 648,779 620,728 573,204 411,243 264,685 91.91%
PBT 22,274 25,106 14,963 14,758 11,794 6,298 9,002 82.83%
Tax -5,908 -6,738 -5,397 -5,071 -4,815 -2,929 -1,753 124.62%
NP 16,366 18,368 9,566 9,687 6,979 3,369 7,249 72.01%
-
NP to SH 16,326 18,349 9,551 9,680 6,986 3,369 7,259 71.57%
-
Tax Rate 26.52% 26.84% 36.07% 34.36% 40.83% 46.51% 19.47% -
Total Cost 687,955 675,713 639,213 611,041 566,225 407,874 257,436 92.45%
-
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,285 18.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,608 3,804 3,804 3,804 - - - -
Div Payout % 46.60% 20.73% 39.83% 39.30% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 205,425 201,621 201,621 167,383 159,350 155,644 159,285 18.46%
NOSH 380,418 380,418 380,418 380,418 370,583 370,583 379,251 0.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.32% 2.65% 1.47% 1.56% 1.22% 0.82% 2.74% -
ROE 7.95% 9.10% 4.74% 5.78% 4.38% 2.16% 4.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 185.14 182.45 170.54 163.17 154.68 110.97 69.79 91.51%
EPS 4.29 4.82 2.51 2.54 1.89 0.91 1.91 71.42%
DPS 2.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.44 0.43 0.42 0.42 18.22%
Adjusted Per Share Value based on latest NOSH - 380,418
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 168.31 165.87 155.04 148.34 136.98 98.28 63.25 91.91%
EPS 3.90 4.38 2.28 2.31 1.67 0.81 1.73 71.84%
DPS 1.82 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.4909 0.4818 0.4818 0.40 0.3808 0.3719 0.3806 18.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.315 0.28 0.31 0.34 0.43 0.31 -
P/RPS 0.17 0.17 0.16 0.19 0.22 0.39 0.44 -46.92%
P/EPS 7.22 6.53 11.15 12.18 18.04 47.30 16.20 -41.62%
EY 13.84 15.31 8.97 8.21 5.54 2.11 6.17 71.27%
DY 6.45 3.17 3.57 3.23 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.53 0.70 0.79 1.02 0.74 -15.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 20/05/13 04/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.305 0.29 0.37 0.30 0.31 0.36 0.46 -
P/RPS 0.16 0.16 0.22 0.18 0.20 0.32 0.66 -61.08%
P/EPS 7.11 6.01 14.74 11.79 16.44 39.60 24.03 -55.56%
EY 14.07 16.63 6.79 8.48 6.08 2.53 4.16 125.15%
DY 6.56 3.45 2.70 3.33 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.70 0.68 0.72 0.86 1.10 -36.21%

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