[AYS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.86%
YoY- 21.72%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,624 130,732 132,796 134,662 130,538 127,023 126,076 3.42%
PBT 20,564 20,412 21,481 22,700 22,091 21,287 21,184 -1.95%
Tax -5,687 -5,708 -6,254 -6,678 -7,023 -7,839 -7,838 -19.23%
NP 14,877 14,704 15,227 16,022 15,068 13,448 13,346 7.50%
-
NP to SH 14,387 14,026 14,413 15,200 14,224 13,059 12,832 7.91%
-
Tax Rate 27.66% 27.96% 29.11% 29.42% 31.79% 36.83% 37.00% -
Total Cost 117,747 116,028 117,569 118,640 115,470 113,575 112,730 2.94%
-
Net Worth 174,392 171,307 171,147 171,666 168,281 159,876 158,620 6.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,158 11,158 11,158 11,158 9,926 9,926 9,926 8.10%
Div Payout % 77.56% 79.55% 77.42% 73.41% 69.79% 76.02% 77.36% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 174,392 171,307 171,147 171,666 168,281 159,876 158,620 6.51%
NOSH 341,946 342,614 342,295 343,333 343,431 333,076 330,459 2.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.22% 11.25% 11.47% 11.90% 11.54% 10.59% 10.59% -
ROE 8.25% 8.19% 8.42% 8.85% 8.45% 8.17% 8.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.78 38.16 38.80 39.22 38.01 38.14 38.15 1.09%
EPS 4.21 4.09 4.21 4.43 4.14 3.92 3.88 5.58%
DPS 3.25 3.25 3.26 3.25 2.89 2.98 3.00 5.47%
NAPS 0.51 0.50 0.50 0.50 0.49 0.48 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 343,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.66 31.21 31.70 32.15 31.16 30.32 30.10 3.42%
EPS 3.43 3.35 3.44 3.63 3.40 3.12 3.06 7.89%
DPS 2.66 2.66 2.66 2.66 2.37 2.37 2.37 7.99%
NAPS 0.4163 0.4089 0.4086 0.4098 0.4017 0.3817 0.3787 6.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.25 2.25 1.97 2.05 1.68 1.75 1.38 -
P/RPS 5.80 5.90 5.08 5.23 4.42 4.59 3.62 36.88%
P/EPS 53.48 54.96 46.79 46.30 40.56 44.63 35.54 31.28%
EY 1.87 1.82 2.14 2.16 2.47 2.24 2.81 -23.75%
DY 1.44 1.44 1.65 1.59 1.72 1.70 2.18 -24.13%
P/NAPS 4.41 4.50 3.94 4.10 3.43 3.65 2.88 32.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 29/05/06 -
Price 2.30 2.18 2.23 2.23 1.92 1.65 1.52 -
P/RPS 5.93 5.71 5.75 5.69 5.05 4.33 3.98 30.41%
P/EPS 54.67 53.25 52.96 50.37 46.36 42.08 39.14 24.92%
EY 1.83 1.88 1.89 1.99 2.16 2.38 2.55 -19.82%
DY 1.41 1.49 1.46 1.46 1.51 1.81 1.98 -20.23%
P/NAPS 4.51 4.36 4.46 4.46 3.92 3.44 3.17 26.46%

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