[AYS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.8%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 125,574 127,820 130,608 115,392 109,563 108,372 110,626 8.79%
PBT 20,823 23,133 24,436 15,436 16,013 17,304 18,642 7.63%
Tax -7,931 -8,896 -7,646 -5,312 -6,534 -5,198 -5,940 21.18%
NP 12,892 14,237 16,790 10,124 9,479 12,105 12,702 0.99%
-
NP to SH 12,437 13,694 15,866 10,124 9,479 12,112 12,702 -1.39%
-
Tax Rate 38.09% 38.46% 31.29% 34.41% 40.80% 30.04% 31.86% -
Total Cost 112,682 113,582 113,818 105,268 100,084 96,266 97,924 9.78%
-
Net Worth 159,493 154,064 150,453 143,651 153,965 147,400 143,409 7.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,180 - - - 6,842 - - -
Div Payout % 81.86% - - - 72.19% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 159,493 154,064 150,453 143,651 153,965 147,400 143,409 7.32%
NOSH 339,347 342,366 341,939 342,027 342,145 342,792 341,451 -0.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.27% 11.14% 12.86% 8.77% 8.65% 11.17% 11.48% -
ROE 7.80% 8.89% 10.55% 7.05% 6.16% 8.22% 8.86% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.00 37.33 38.20 33.74 32.02 31.61 32.40 9.22%
EPS 3.67 4.00 4.64 2.96 2.77 3.53 3.72 -0.89%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.47 0.45 0.44 0.42 0.45 0.43 0.42 7.76%
Adjusted Per Share Value based on latest NOSH - 342,027
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.98 30.51 31.18 27.55 26.16 25.87 26.41 8.79%
EPS 2.97 3.27 3.79 2.42 2.26 2.89 3.03 -1.32%
DPS 2.43 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 0.3807 0.3678 0.3592 0.3429 0.3676 0.3519 0.3424 7.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.50 1.38 1.30 1.52 1.62 2.03 -
P/RPS 3.38 4.02 3.61 3.85 4.75 5.12 6.27 -33.68%
P/EPS 34.11 37.50 29.74 43.92 54.86 45.85 54.57 -26.83%
EY 2.93 2.67 3.36 2.28 1.82 2.18 1.83 36.74%
DY 2.40 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 2.66 3.33 3.14 3.10 3.38 3.77 4.83 -32.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 -
Price 1.50 1.37 1.53 1.20 1.47 1.58 1.77 -
P/RPS 4.05 3.67 4.01 3.56 4.59 5.00 5.46 -18.01%
P/EPS 40.93 34.25 32.97 40.54 53.06 44.72 47.58 -9.52%
EY 2.44 2.92 3.03 2.47 1.88 2.24 2.10 10.49%
DY 2.00 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 3.19 3.04 3.48 2.86 3.27 3.67 4.21 -16.84%

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