[AYS] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.33%
YoY- 31.57%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 676,247 704,321 694,081 648,779 620,728 573,204 411,243 39.19%
PBT 19,480 22,274 25,106 14,963 14,758 11,794 6,298 111.85%
Tax -5,529 -5,908 -6,738 -5,397 -5,071 -4,815 -2,929 52.56%
NP 13,951 16,366 18,368 9,566 9,687 6,979 3,369 157.20%
-
NP to SH 13,909 16,326 18,349 9,551 9,680 6,986 3,369 156.68%
-
Tax Rate 28.38% 26.52% 26.84% 36.07% 34.36% 40.83% 46.51% -
Total Cost 662,296 687,955 675,713 639,213 611,041 566,225 407,874 38.02%
-
Net Worth 205,425 205,425 201,621 201,621 167,383 159,350 155,644 20.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,804 7,608 3,804 3,804 3,804 - - -
Div Payout % 27.35% 46.60% 20.73% 39.83% 39.30% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,425 205,425 201,621 201,621 167,383 159,350 155,644 20.26%
NOSH 380,418 380,418 380,418 380,418 380,418 370,583 370,583 1.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.06% 2.32% 2.65% 1.47% 1.56% 1.22% 0.82% -
ROE 6.77% 7.95% 9.10% 4.74% 5.78% 4.38% 2.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 177.76 185.14 182.45 170.54 163.17 154.68 110.97 36.78%
EPS 3.66 4.29 4.82 2.51 2.54 1.89 0.91 152.26%
DPS 1.00 2.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.44 0.43 0.42 18.18%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 161.60 168.31 165.87 155.04 148.34 136.98 98.28 39.18%
EPS 3.32 3.90 4.38 2.28 2.31 1.67 0.81 155.45%
DPS 0.91 1.82 0.91 0.91 0.91 0.00 0.00 -
NAPS 0.4909 0.4909 0.4818 0.4818 0.40 0.3808 0.3719 20.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.30 0.31 0.315 0.28 0.31 0.34 0.43 -
P/RPS 0.17 0.17 0.17 0.16 0.19 0.22 0.39 -42.42%
P/EPS 8.21 7.22 6.53 11.15 12.18 18.04 47.30 -68.78%
EY 12.19 13.84 15.31 8.97 8.21 5.54 2.11 220.94%
DY 3.33 6.45 3.17 3.57 3.23 0.00 0.00 -
P/NAPS 0.56 0.57 0.59 0.53 0.70 0.79 1.02 -32.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 28/08/13 20/05/13 04/02/13 28/11/12 29/08/12 -
Price 0.315 0.305 0.29 0.37 0.30 0.31 0.36 -
P/RPS 0.18 0.16 0.16 0.22 0.18 0.20 0.32 -31.78%
P/EPS 8.62 7.11 6.01 14.74 11.79 16.44 39.60 -63.71%
EY 11.61 14.07 16.63 6.79 8.48 6.08 2.53 175.38%
DY 3.17 6.56 3.45 2.70 3.33 0.00 0.00 -
P/NAPS 0.58 0.56 0.55 0.70 0.68 0.72 0.86 -23.04%

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