[AYS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.77%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,796 134,662 130,538 127,023 126,076 125,521 124,027 4.66%
PBT 21,481 22,700 22,091 21,287 21,184 20,672 20,561 2.96%
Tax -6,254 -6,678 -7,023 -7,839 -7,838 -7,805 -9,174 -22.56%
NP 15,227 16,022 15,068 13,448 13,346 12,867 11,387 21.39%
-
NP to SH 14,413 15,200 14,224 13,059 12,832 12,488 11,080 19.18%
-
Tax Rate 29.11% 29.42% 31.79% 36.83% 37.00% 37.76% 44.62% -
Total Cost 117,569 118,640 115,470 113,575 112,730 112,654 112,640 2.89%
-
Net Worth 171,147 171,666 168,281 159,876 158,620 162,138 154,720 6.96%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 11,158 11,158 9,926 9,926 9,926 9,926 6,741 39.97%
Div Payout % 77.42% 73.41% 69.79% 76.02% 77.36% 79.49% 60.85% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 171,147 171,666 168,281 159,876 158,620 162,138 154,720 6.96%
NOSH 342,295 343,333 343,431 333,076 330,459 330,895 343,823 -0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.47% 11.90% 11.54% 10.59% 10.59% 10.25% 9.18% -
ROE 8.42% 8.85% 8.45% 8.17% 8.09% 7.70% 7.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.80 39.22 38.01 38.14 38.15 37.93 36.07 4.98%
EPS 4.21 4.43 4.14 3.92 3.88 3.77 3.22 19.58%
DPS 3.26 3.25 2.89 2.98 3.00 3.00 2.00 38.54%
NAPS 0.50 0.50 0.49 0.48 0.48 0.49 0.45 7.28%
Adjusted Per Share Value based on latest NOSH - 333,076
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.70 32.15 31.16 30.32 30.10 29.96 29.61 4.65%
EPS 3.44 3.63 3.40 3.12 3.06 2.98 2.65 19.01%
DPS 2.66 2.66 2.37 2.37 2.37 2.37 1.61 39.79%
NAPS 0.4086 0.4098 0.4017 0.3817 0.3787 0.3871 0.3694 6.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.97 2.05 1.68 1.75 1.38 1.25 1.50 -
P/RPS 5.08 5.23 4.42 4.59 3.62 3.30 4.16 14.26%
P/EPS 46.79 46.30 40.56 44.63 35.54 33.12 46.55 0.34%
EY 2.14 2.16 2.47 2.24 2.81 3.02 2.15 -0.31%
DY 1.65 1.59 1.72 1.70 2.18 2.40 1.33 15.47%
P/NAPS 3.94 4.10 3.43 3.65 2.88 2.55 3.33 11.87%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 -
Price 2.23 2.23 1.92 1.65 1.52 1.50 1.37 -
P/RPS 5.75 5.69 5.05 4.33 3.98 3.95 3.80 31.83%
P/EPS 52.96 50.37 46.36 42.08 39.14 39.75 42.51 15.79%
EY 1.89 1.99 2.16 2.38 2.55 2.52 2.35 -13.52%
DY 1.46 1.46 1.51 1.81 1.98 2.00 1.46 0.00%
P/NAPS 4.46 4.46 3.92 3.44 3.17 3.06 3.04 29.14%

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