[AYS] YoY 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Revenue 591,352 563,796 656,065 648,779 264,685 125,083 228,002 16.46%
PBT 11,739 8,640 18,169 14,963 9,002 4,580 36,997 -16.77%
Tax -3,452 -1,545 -5,137 -5,397 -1,753 -1,421 -9,959 -15.58%
NP 8,287 7,095 13,032 9,566 7,249 3,159 27,038 -17.23%
-
NP to SH 8,273 7,059 12,966 9,551 7,259 3,188 26,831 -17.15%
-
Tax Rate 29.41% 17.88% 28.27% 36.07% 19.47% 31.03% 26.92% -
Total Cost 583,065 556,701 643,033 639,213 257,436 121,924 200,964 18.57%
-
Net Worth 216,838 213,034 209,229 201,621 159,285 0 208,864 0.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Div 3,804 3,804 3,804 3,804 - - 11,128 -15.77%
Div Payout % 45.98% 53.89% 29.34% 39.83% - - 41.47% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Net Worth 216,838 213,034 209,229 201,621 159,285 0 208,864 0.60%
NOSH 380,418 380,418 380,418 380,418 379,251 115,110 342,400 1.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
NP Margin 1.40% 1.26% 1.99% 1.47% 2.74% 2.53% 11.86% -
ROE 3.82% 3.31% 6.20% 4.74% 4.56% 0.00% 12.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 155.45 148.20 172.46 170.54 69.79 34.04 66.59 14.52%
EPS 2.17 1.86 3.41 2.51 1.91 0.87 7.84 -18.57%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 3.25 -17.18%
NAPS 0.57 0.56 0.55 0.53 0.42 0.00 0.61 -1.07%
Adjusted Per Share Value based on latest NOSH - 380,418
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 141.32 134.73 156.78 155.04 63.25 29.89 54.49 16.46%
EPS 1.98 1.69 3.10 2.28 1.73 0.76 6.41 -17.13%
DPS 0.91 0.91 0.91 0.91 0.00 0.00 2.66 -15.76%
NAPS 0.5182 0.5091 0.50 0.4818 0.3806 0.00 0.4991 0.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/12/09 -
Price 0.285 0.26 0.31 0.28 0.31 0.305 2.02 -
P/RPS 0.18 0.18 0.18 0.16 0.44 0.90 3.03 -36.33%
P/EPS 13.11 14.01 9.10 11.15 16.20 35.16 25.78 -10.25%
EY 7.63 7.14 10.99 8.97 6.17 2.84 3.88 11.42%
DY 3.51 3.85 3.23 3.57 0.00 0.00 1.61 13.27%
P/NAPS 0.50 0.46 0.56 0.53 0.74 0.00 3.31 -26.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 18/05/16 27/05/15 30/05/14 20/05/13 31/05/12 03/05/11 25/02/10 -
Price 0.26 0.245 0.305 0.37 0.46 0.305 2.07 -
P/RPS 0.17 0.17 0.18 0.22 0.66 0.90 3.11 -37.18%
P/EPS 11.96 13.20 8.95 14.74 24.03 35.16 26.42 -11.90%
EY 8.36 7.57 11.17 6.79 4.16 2.84 3.79 13.48%
DY 3.85 4.08 3.28 2.70 0.00 0.00 1.57 15.42%
P/NAPS 0.46 0.44 0.55 0.70 1.10 0.00 3.39 -27.34%

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