[AYS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.82%
YoY- 55.51%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,452 128,517 75,671 216,671 173,888 132,624 130,538 -0.45%
PBT 2,720 6,180 15,009 33,435 27,360 20,564 22,091 -32.87%
Tax -606 -1,837 -4,100 -9,373 -6,963 -5,687 -7,023 -37.26%
NP 2,114 4,343 10,909 24,062 20,397 14,877 15,068 -31.18%
-
NP to SH 2,125 4,372 10,831 25,135 16,163 14,387 14,224 -30.35%
-
Tax Rate 22.28% 29.72% 27.32% 28.03% 25.45% 27.66% 31.79% -
Total Cost 125,338 124,174 64,762 192,609 153,491 117,747 115,470 1.57%
-
Net Worth 124,695 6,284,156 0 198,274 185,314 174,392 168,281 -5.54%
Dividend
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 10,244 10,262 11,158 9,926 -
Div Payout % - - - 40.76% 63.49% 77.56% 69.79% -
Equity
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,695 6,284,156 0 198,274 185,314 174,392 168,281 -5.54%
NOSH 6,810 379,707 377,937 341,851 343,175 341,946 343,431 -52.57%
Ratio Analysis
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.66% 3.38% 14.42% 11.11% 11.73% 11.22% 11.54% -
ROE 1.70% 0.07% 0.00% 12.68% 8.72% 8.25% 8.45% -
Per Share
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,871.48 33.85 20.02 63.38 50.67 38.78 38.01 109.91%
EPS 31.20 1.15 2.87 7.35 4.71 4.21 4.14 46.86%
DPS 0.00 0.00 0.00 3.00 3.00 3.25 2.89 -
NAPS 18.31 16.55 0.00 0.58 0.54 0.51 0.49 99.18%
Adjusted Per Share Value based on latest NOSH - 341,851
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.46 30.71 18.08 51.78 41.55 31.69 31.19 -0.44%
EPS 0.51 1.04 2.59 6.01 3.86 3.44 3.40 -30.30%
DPS 0.00 0.00 0.00 2.45 2.45 2.67 2.37 -
NAPS 0.298 15.0174 0.00 0.4738 0.4429 0.4168 0.4021 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/12/11 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 2.47 2.20 2.08 2.50 2.25 1.68 -
P/RPS 0.02 7.30 10.99 3.28 4.93 5.80 4.42 -64.20%
P/EPS 0.99 214.52 76.77 28.29 53.08 53.48 40.56 -50.66%
EY 100.65 0.47 1.30 3.53 1.88 1.87 2.47 102.49%
DY 0.00 0.00 0.00 1.44 1.20 1.44 1.72 -
P/NAPS 0.02 0.15 0.00 3.59 4.63 4.41 3.43 -62.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/12 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 -
Price 0.31 1.00 2.43 2.07 1.83 2.30 1.92 -
P/RPS 0.02 2.95 12.14 3.27 3.61 5.93 5.05 -65.09%
P/EPS 0.99 86.85 84.79 28.15 38.85 54.67 46.36 -51.90%
EY 100.65 1.15 1.18 3.55 2.57 1.83 2.16 107.72%
DY 0.00 0.00 0.00 1.45 1.64 1.41 1.51 -
P/NAPS 0.02 0.06 0.00 3.57 3.39 4.51 3.92 -63.37%

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