[AYS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.57%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 154,316 148,331 141,990 132,624 130,732 132,796 134,662 9.51%
PBT 24,135 24,254 23,732 20,564 20,412 21,481 22,700 4.17%
Tax -7,500 -6,829 -6,894 -5,687 -5,708 -6,254 -6,678 8.05%
NP 16,635 17,425 16,838 14,877 14,704 15,227 16,022 2.53%
-
NP to SH 14,948 16,355 16,120 14,387 14,026 14,413 15,200 -1.10%
-
Tax Rate 31.08% 28.16% 29.05% 27.66% 27.96% 29.11% 29.42% -
Total Cost 137,681 130,906 125,152 117,747 116,028 117,569 118,640 10.44%
-
Net Worth 178,053 181,057 177,883 174,392 171,307 171,147 171,666 2.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,262 10,262 10,262 11,158 11,158 11,158 11,158 -5.43%
Div Payout % 68.65% 62.75% 63.66% 77.56% 79.55% 77.42% 73.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 178,053 181,057 177,883 174,392 171,307 171,147 171,666 2.46%
NOSH 342,410 341,617 342,083 341,946 342,614 342,295 343,333 -0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.78% 11.75% 11.86% 11.22% 11.25% 11.47% 11.90% -
ROE 8.40% 9.03% 9.06% 8.25% 8.19% 8.42% 8.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.07 43.42 41.51 38.78 38.16 38.80 39.22 9.72%
EPS 4.37 4.79 4.71 4.21 4.09 4.21 4.43 -0.90%
DPS 3.00 3.00 3.00 3.25 3.25 3.26 3.25 -5.20%
NAPS 0.52 0.53 0.52 0.51 0.50 0.50 0.50 2.65%
Adjusted Per Share Value based on latest NOSH - 341,946
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.84 35.41 33.90 31.66 31.21 31.70 32.15 9.51%
EPS 3.57 3.90 3.85 3.43 3.35 3.44 3.63 -1.10%
DPS 2.45 2.45 2.45 2.66 2.66 2.66 2.66 -5.33%
NAPS 0.4251 0.4322 0.4246 0.4163 0.4089 0.4086 0.4098 2.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 2.43 2.37 2.25 2.25 1.97 2.05 -
P/RPS 5.10 5.60 5.71 5.80 5.90 5.08 5.23 -1.66%
P/EPS 52.69 50.76 50.29 53.48 54.96 46.79 46.30 9.00%
EY 1.90 1.97 1.99 1.87 1.82 2.14 2.16 -8.20%
DY 1.30 1.23 1.27 1.44 1.44 1.65 1.59 -12.57%
P/NAPS 4.42 4.58 4.56 4.41 4.50 3.94 4.10 5.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 -
Price 2.32 2.47 2.37 2.30 2.18 2.23 2.23 -
P/RPS 5.15 5.69 5.71 5.93 5.71 5.75 5.69 -6.43%
P/EPS 53.14 51.59 50.29 54.67 53.25 52.96 50.37 3.63%
EY 1.88 1.94 1.99 1.83 1.88 1.89 1.99 -3.72%
DY 1.29 1.21 1.27 1.41 1.49 1.46 1.46 -7.92%
P/NAPS 4.46 4.66 4.56 4.51 4.36 4.46 4.46 0.00%

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