[AYS] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 38.56%
YoY- 355.53%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Revenue 597,409 556,777 676,247 620,728 127,452 75,671 128,517 35.95%
PBT 17,263 8,723 19,480 14,758 2,720 15,009 6,180 22.79%
Tax -2,816 -2,777 -5,529 -5,071 -606 -4,100 -1,837 8.91%
NP 14,447 5,946 13,951 9,687 2,114 10,909 4,343 27.15%
-
NP to SH 14,429 5,883 13,909 9,680 2,125 10,831 4,372 26.95%
-
Tax Rate 16.31% 31.84% 28.38% 34.36% 22.28% 27.32% 29.72% -
Total Cost 582,962 550,831 662,296 611,041 125,338 64,762 124,174 36.22%
-
Net Worth 220,642 209,229 205,425 167,383 124,695 0 6,284,156 -48.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Div 7,608 - 3,804 3,804 - - - -
Div Payout % 52.73% - 27.35% 39.30% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Net Worth 220,642 209,229 205,425 167,383 124,695 0 6,284,156 -48.80%
NOSH 380,418 380,418 380,418 380,418 6,810 377,937 379,707 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
NP Margin 2.42% 1.07% 2.06% 1.56% 1.66% 14.42% 3.38% -
ROE 6.54% 2.81% 6.77% 5.78% 1.70% 0.00% 0.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
RPS 157.04 146.36 177.76 163.17 1,871.48 20.02 33.85 35.89%
EPS 3.79 1.55 3.66 2.54 31.20 2.87 1.15 26.92%
DPS 2.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.54 0.44 18.31 0.00 16.55 -48.82%
Adjusted Per Share Value based on latest NOSH - 380,418
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
RPS 142.76 133.05 161.60 148.34 30.46 18.08 30.71 35.95%
EPS 3.45 1.41 3.32 2.31 0.51 2.59 1.04 27.08%
DPS 1.82 0.00 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.5273 0.50 0.4909 0.40 0.298 0.00 15.0174 -48.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/12/10 -
Price 0.285 0.27 0.30 0.31 0.31 2.20 2.47 -
P/RPS 0.18 0.18 0.17 0.19 0.02 10.99 7.30 -52.29%
P/EPS 7.51 17.46 8.21 12.18 0.99 76.77 214.52 -48.83%
EY 13.31 5.73 12.19 8.21 100.65 1.30 0.47 95.09%
DY 7.02 0.00 3.33 3.23 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.56 0.70 0.02 0.00 0.15 26.69%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 31/12/10 CAGR
Date 23/02/16 17/02/15 24/02/14 04/02/13 07/05/12 30/11/10 23/02/11 -
Price 0.29 0.265 0.315 0.30 0.31 2.43 1.00 -
P/RPS 0.18 0.18 0.18 0.18 0.02 12.14 2.95 -42.82%
P/EPS 7.65 17.14 8.62 11.79 0.99 84.79 86.85 -38.46%
EY 13.08 5.84 11.61 8.48 100.65 1.18 1.15 62.57%
DY 6.90 0.00 3.17 3.33 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.58 0.68 0.02 0.00 0.06 52.77%

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