[AYS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.05%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 173,888 154,316 148,331 141,990 132,624 130,732 132,796 19.63%
PBT 27,360 24,135 24,254 23,732 20,564 20,412 21,481 17.44%
Tax -6,963 -7,500 -6,829 -6,894 -5,687 -5,708 -6,254 7.40%
NP 20,397 16,635 17,425 16,838 14,877 14,704 15,227 21.45%
-
NP to SH 16,163 14,948 16,355 16,120 14,387 14,026 14,413 7.91%
-
Tax Rate 25.45% 31.08% 28.16% 29.05% 27.66% 27.96% 29.11% -
Total Cost 153,491 137,681 130,906 125,152 117,747 116,028 117,569 19.39%
-
Net Worth 185,314 178,053 181,057 177,883 174,392 171,307 171,147 5.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,262 10,262 10,262 10,262 11,158 11,158 11,158 -5.41%
Div Payout % 63.49% 68.65% 62.75% 63.66% 77.56% 79.55% 77.42% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 185,314 178,053 181,057 177,883 174,392 171,307 171,147 5.42%
NOSH 343,175 342,410 341,617 342,083 341,946 342,614 342,295 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.73% 10.78% 11.75% 11.86% 11.22% 11.25% 11.47% -
ROE 8.72% 8.40% 9.03% 9.06% 8.25% 8.19% 8.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.67 45.07 43.42 41.51 38.78 38.16 38.80 19.41%
EPS 4.71 4.37 4.79 4.71 4.21 4.09 4.21 7.74%
DPS 3.00 3.00 3.00 3.00 3.25 3.25 3.26 -5.37%
NAPS 0.54 0.52 0.53 0.52 0.51 0.50 0.50 5.24%
Adjusted Per Share Value based on latest NOSH - 342,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.51 36.84 35.41 33.90 31.66 31.21 31.70 19.63%
EPS 3.86 3.57 3.90 3.85 3.43 3.35 3.44 7.95%
DPS 2.45 2.45 2.45 2.45 2.66 2.66 2.66 -5.32%
NAPS 0.4424 0.4251 0.4322 0.4246 0.4163 0.4089 0.4086 5.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.30 2.43 2.37 2.25 2.25 1.97 -
P/RPS 4.93 5.10 5.60 5.71 5.80 5.90 5.08 -1.97%
P/EPS 53.08 52.69 50.76 50.29 53.48 54.96 46.79 8.74%
EY 1.88 1.90 1.97 1.99 1.87 1.82 2.14 -8.25%
DY 1.20 1.30 1.23 1.27 1.44 1.44 1.65 -19.08%
P/NAPS 4.63 4.42 4.58 4.56 4.41 4.50 3.94 11.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 -
Price 1.83 2.32 2.47 2.37 2.30 2.18 2.23 -
P/RPS 3.61 5.15 5.69 5.71 5.93 5.71 5.75 -26.61%
P/EPS 38.85 53.14 51.59 50.29 54.67 53.25 52.96 -18.61%
EY 2.57 1.88 1.94 1.99 1.83 1.88 1.89 22.66%
DY 1.64 1.29 1.21 1.27 1.41 1.49 1.46 8.03%
P/NAPS 3.39 4.46 4.66 4.56 4.51 4.36 4.46 -16.67%

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