[AYS] YoY Annual (Unaudited) 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
YoY- 50.8%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 648,779 535,329 272,107 228,360 189,298 142,394 134,405 28.63%
PBT 14,964 23,456 94,946 37,519 32,383 24,107 21,969 -5.95%
Tax -5,397 -5,864 -13,052 -10,038 -11,365 -7,389 -5,824 -1.21%
NP 9,567 17,592 81,894 27,481 21,018 16,718 16,145 -8.02%
-
NP to SH 9,551 17,598 80,166 27,306 18,107 16,120 15,181 -7.14%
-
Tax Rate 36.07% 25.00% 13.75% 26.75% 35.10% 30.65% 26.51% -
Total Cost 639,212 517,737 190,213 200,879 168,280 125,676 118,260 30.98%
-
Net Worth 201,621 159,636 287,216 212,454 188,195 177,970 168,141 2.94%
Dividend
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,804 - - - 10,265 10,267 10,929 -15.53%
Div Payout % 39.83% - - - 56.69% 63.69% 71.99% -
Equity
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 201,621 159,636 287,216 212,454 188,195 177,970 168,141 2.94%
NOSH 380,418 380,086 363,564 342,669 342,173 342,250 336,283 1.99%
Ratio Analysis
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.47% 3.29% 30.10% 12.03% 11.10% 11.74% 12.01% -
ROE 4.74% 11.02% 27.91% 12.85% 9.62% 9.06% 9.03% -
Per Share
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 170.54 140.84 74.84 66.64 55.32 41.61 39.97 26.11%
EPS 2.58 4.63 22.05 7.97 5.29 4.71 4.51 -8.54%
DPS 1.00 0.00 0.00 0.00 3.00 3.00 3.25 -17.18%
NAPS 0.53 0.42 0.79 0.62 0.55 0.52 0.50 0.93%
Adjusted Per Share Value based on latest NOSH - 342,400
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 155.04 127.93 65.03 54.57 45.24 34.03 32.12 28.63%
EPS 2.28 4.21 19.16 6.53 4.33 3.85 3.63 -7.16%
DPS 0.91 0.00 0.00 0.00 2.45 2.45 2.61 -15.50%
NAPS 0.4818 0.3815 0.6864 0.5077 0.4497 0.4253 0.4018 2.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.31 2.47 2.02 1.63 2.37 2.05 -
P/RPS 0.16 0.00 3.30 3.03 2.95 5.70 5.13 -42.57%
P/EPS 11.15 0.00 11.20 25.35 30.80 50.32 45.41 -20.11%
EY 8.97 0.00 8.93 3.94 3.25 1.99 2.20 25.20%
DY 3.57 0.00 0.00 0.00 1.84 1.27 1.59 13.81%
P/NAPS 0.53 0.00 3.13 3.26 2.96 4.56 4.10 -27.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/05/13 31/05/12 23/02/11 25/02/10 24/02/09 28/02/08 28/05/07 -
Price 0.37 0.46 1.00 2.07 1.67 2.37 2.23 -
P/RPS 0.22 0.00 1.34 3.11 3.02 5.70 5.58 -40.37%
P/EPS 14.74 0.00 4.54 25.98 31.56 50.32 49.40 -17.58%
EY 6.79 0.00 22.05 3.85 3.17 1.99 2.02 21.39%
DY 2.70 0.00 0.00 0.00 1.80 1.27 1.46 10.33%
P/NAPS 0.70 0.00 1.27 3.34 3.04 4.56 4.46 -25.63%

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