[AYS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.53%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,405 134,509 133,612 117,612 125,574 127,820 130,608 1.92%
PBT 21,969 25,025 25,666 17,484 20,823 23,133 24,436 -6.83%
Tax -5,824 -7,986 -7,914 -5,444 -7,931 -8,896 -7,646 -16.55%
NP 16,145 17,038 17,752 12,040 12,892 14,237 16,790 -2.57%
-
NP to SH 15,181 16,009 17,008 11,500 12,437 13,694 15,866 -2.89%
-
Tax Rate 26.51% 31.91% 30.83% 31.14% 38.09% 38.46% 31.29% -
Total Cost 118,260 117,470 115,860 105,572 112,682 113,582 113,818 2.57%
-
Net Worth 168,141 163,883 158,829 158,620 159,493 154,064 150,453 7.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,929 - - - 10,180 - - -
Div Payout % 71.99% - - - 81.86% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 168,141 163,883 158,829 158,620 159,493 154,064 150,453 7.66%
NOSH 336,283 334,456 330,894 330,459 339,347 342,366 341,939 -1.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.01% 12.67% 13.29% 10.24% 10.27% 11.14% 12.86% -
ROE 9.03% 9.77% 10.71% 7.25% 7.80% 8.89% 10.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.97 40.22 40.38 35.59 37.00 37.33 38.20 3.05%
EPS 4.51 4.79 5.14 3.48 3.67 4.00 4.64 -1.87%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.48 0.47 0.45 0.44 8.87%
Adjusted Per Share Value based on latest NOSH - 330,459
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.12 32.14 31.93 28.11 30.01 30.55 31.21 1.92%
EPS 3.63 3.83 4.06 2.75 2.97 3.27 3.79 -2.82%
DPS 2.61 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.4018 0.3916 0.3796 0.3791 0.3811 0.3682 0.3595 7.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.68 1.75 1.38 1.25 1.50 1.38 -
P/RPS 5.13 4.18 4.33 3.88 3.38 4.02 3.61 26.31%
P/EPS 45.41 35.10 34.05 39.66 34.11 37.50 29.74 32.49%
EY 2.20 2.85 2.94 2.52 2.93 2.67 3.36 -24.53%
DY 1.59 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 4.10 3.43 3.65 2.88 2.66 3.33 3.14 19.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 2.23 1.92 1.65 1.52 1.50 1.37 1.53 -
P/RPS 5.58 4.77 4.09 4.27 4.05 3.67 4.01 24.56%
P/EPS 49.40 40.11 32.10 43.68 40.93 34.25 32.97 30.84%
EY 2.02 2.49 3.12 2.29 2.44 2.92 3.03 -23.62%
DY 1.46 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 4.46 3.92 3.44 3.17 3.19 3.04 3.48 17.93%

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