[AYS] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -59.63%
YoY- -83.71%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 676,247 620,728 127,452 128,517 216,671 173,888 132,624 29.73%
PBT 19,480 14,758 2,720 6,180 33,435 27,360 20,564 -0.86%
Tax -5,529 -5,071 -606 -1,837 -9,373 -6,963 -5,687 -0.44%
NP 13,951 9,687 2,114 4,343 24,062 20,397 14,877 -1.02%
-
NP to SH 13,909 9,680 2,125 4,372 25,135 16,163 14,387 -0.53%
-
Tax Rate 28.38% 34.36% 22.28% 29.72% 28.03% 25.45% 27.66% -
Total Cost 662,296 611,041 125,338 124,174 192,609 153,491 117,747 31.78%
-
Net Worth 205,425 167,383 124,695 6,284,156 198,274 185,314 174,392 2.65%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,804 3,804 - - 10,244 10,262 11,158 -15.79%
Div Payout % 27.35% 39.30% - - 40.76% 63.49% 77.56% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 205,425 167,383 124,695 6,284,156 198,274 185,314 174,392 2.65%
NOSH 380,418 380,418 6,810 379,707 341,851 343,175 341,946 1.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.06% 1.56% 1.66% 3.38% 11.11% 11.73% 11.22% -
ROE 6.77% 5.78% 1.70% 0.07% 12.68% 8.72% 8.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 177.76 163.17 1,871.48 33.85 63.38 50.67 38.78 27.54%
EPS 3.66 2.54 31.20 1.15 7.35 4.71 4.21 -2.21%
DPS 1.00 1.00 0.00 0.00 3.00 3.00 3.25 -17.16%
NAPS 0.54 0.44 18.31 16.55 0.58 0.54 0.51 0.91%
Adjusted Per Share Value based on latest NOSH - 379,707
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 161.60 148.34 30.46 30.71 51.78 41.55 31.69 29.73%
EPS 3.32 2.31 0.51 1.04 6.01 3.86 3.44 -0.56%
DPS 0.91 0.91 0.00 0.00 2.45 2.45 2.67 -15.80%
NAPS 0.4909 0.40 0.298 15.0174 0.4738 0.4429 0.4168 2.64%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.31 0.31 2.47 2.08 2.50 2.25 -
P/RPS 0.17 0.19 0.02 7.30 3.28 4.93 5.80 -43.11%
P/EPS 8.21 12.18 0.99 214.52 28.29 53.08 53.48 -25.87%
EY 12.19 8.21 100.65 0.47 3.53 1.88 1.87 34.93%
DY 3.33 3.23 0.00 0.00 1.44 1.20 1.44 14.33%
P/NAPS 0.56 0.70 0.02 0.15 3.59 4.63 4.41 -28.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/02/14 04/02/13 07/05/12 23/02/11 24/11/09 27/11/08 28/11/07 -
Price 0.315 0.30 0.31 1.00 2.07 1.83 2.30 -
P/RPS 0.18 0.18 0.02 2.95 3.27 3.61 5.93 -42.79%
P/EPS 8.62 11.79 0.99 86.85 28.15 38.85 54.67 -25.56%
EY 11.61 8.48 100.65 1.15 3.55 2.57 1.83 34.34%
DY 3.17 3.33 0.00 0.00 1.45 1.64 1.41 13.82%
P/NAPS 0.58 0.68 0.02 0.06 3.57 3.39 4.51 -27.94%

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