[AYS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
01-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.92%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 228,002 216,671 208,122 199,946 185,383 173,888 154,316 29.63%
PBT 36,997 33,435 33,404 30,174 28,620 27,360 24,135 32.84%
Tax -9,959 -9,373 -7,944 -8,811 -7,765 -6,963 -7,500 20.74%
NP 27,038 24,062 25,460 21,363 20,855 20,397 16,635 38.11%
-
NP to SH 26,831 25,135 23,753 18,810 18,101 16,163 14,948 47.53%
-
Tax Rate 26.92% 28.03% 23.78% 29.20% 27.13% 25.45% 31.08% -
Total Cost 200,964 192,609 182,662 178,583 164,528 153,491 137,681 28.58%
-
Net Worth 208,864 198,274 192,018 190,777 187,820 185,314 178,053 11.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,128 10,244 10,244 10,244 10,244 10,262 10,262 5.53%
Div Payout % 41.47% 40.76% 43.13% 54.46% 56.60% 63.49% 68.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 208,864 198,274 192,018 190,777 187,820 185,314 178,053 11.19%
NOSH 342,400 341,851 342,890 340,674 341,492 343,175 342,410 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.86% 11.11% 12.23% 10.68% 11.25% 11.73% 10.78% -
ROE 12.85% 12.68% 12.37% 9.86% 9.64% 8.72% 8.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.59 63.38 60.70 58.69 54.29 50.67 45.07 29.63%
EPS 7.84 7.35 6.93 5.52 5.30 4.71 4.37 47.48%
DPS 3.25 3.00 3.00 3.00 3.00 3.00 3.00 5.46%
NAPS 0.61 0.58 0.56 0.56 0.55 0.54 0.52 11.19%
Adjusted Per Share Value based on latest NOSH - 340,674
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.49 51.78 49.74 47.78 44.30 41.55 36.88 29.63%
EPS 6.41 6.01 5.68 4.50 4.33 3.86 3.57 47.56%
DPS 2.66 2.45 2.45 2.45 2.45 2.45 2.45 5.61%
NAPS 0.4991 0.4738 0.4589 0.4559 0.4488 0.4429 0.4255 11.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.02 2.08 1.88 1.70 1.63 2.50 2.30 -
P/RPS 3.03 3.28 3.10 2.90 3.00 4.93 5.10 -29.26%
P/EPS 25.78 28.29 27.14 30.79 30.75 53.08 52.69 -37.82%
EY 3.88 3.53 3.68 3.25 3.25 1.88 1.90 60.75%
DY 1.61 1.44 1.60 1.76 1.84 1.20 1.30 15.27%
P/NAPS 3.31 3.59 3.36 3.04 2.96 4.63 4.42 -17.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 01/06/09 24/02/09 27/11/08 29/08/08 -
Price 2.07 2.07 1.90 1.72 1.67 1.83 2.32 -
P/RPS 3.11 3.27 3.13 2.93 3.08 3.61 5.15 -28.48%
P/EPS 26.42 28.15 27.43 31.15 31.51 38.85 53.14 -37.16%
EY 3.79 3.55 3.65 3.21 3.17 2.57 1.88 59.37%
DY 1.57 1.45 1.58 1.74 1.80 1.64 1.29 13.95%
P/NAPS 3.39 3.57 3.39 3.07 3.04 3.39 4.46 -16.67%

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