[AYS] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.28%
YoY- -55.9%
Quarter Report
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 125,521 124,027 119,432 112,365 109,441 116,679 133,757 -4.13%
PBT 20,672 20,561 19,086 16,632 16,189 23,369 33,485 -27.43%
Tax -7,805 -9,174 -7,254 -6,420 -6,301 -8,347 -12,515 -26.94%
NP 12,867 11,387 11,832 10,212 9,888 15,022 20,970 -27.72%
-
NP to SH 12,488 11,080 11,470 10,212 9,888 15,022 21,829 -31.01%
-
Tax Rate 37.76% 44.62% 38.01% 38.60% 38.92% 35.72% 37.37% -
Total Cost 112,654 112,640 107,600 102,153 99,553 101,657 112,787 -0.07%
-
Net Worth 162,138 154,720 150,435 143,651 144,945 137,868 143,841 8.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,926 6,741 6,741 6,741 6,741 5,131 5,131 55.06%
Div Payout % 79.49% 60.85% 58.78% 66.02% 68.18% 34.16% 23.51% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 162,138 154,720 150,435 143,651 144,945 137,868 143,841 8.28%
NOSH 330,895 343,823 341,898 342,027 337,083 320,624 342,479 -2.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.25% 9.18% 9.91% 9.09% 9.04% 12.87% 15.68% -
ROE 7.70% 7.16% 7.62% 7.11% 6.82% 10.90% 15.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.93 36.07 34.93 32.85 32.47 36.39 39.06 -1.93%
EPS 3.77 3.22 3.35 2.99 2.93 4.69 6.37 -29.44%
DPS 3.00 2.00 1.97 1.97 2.00 1.60 1.50 58.53%
NAPS 0.49 0.45 0.44 0.42 0.43 0.43 0.42 10.79%
Adjusted Per Share Value based on latest NOSH - 342,027
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.00 29.64 28.54 26.85 26.15 27.88 31.96 -4.12%
EPS 2.98 2.65 2.74 2.44 2.36 3.59 5.22 -31.11%
DPS 2.37 1.61 1.61 1.61 1.61 1.23 1.23 54.65%
NAPS 0.3875 0.3697 0.3595 0.3433 0.3464 0.3295 0.3437 8.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.50 1.38 1.30 1.52 1.62 2.03 -
P/RPS 3.30 4.16 3.95 3.96 4.68 4.45 5.20 -26.09%
P/EPS 33.12 46.55 41.14 43.54 51.82 34.58 31.85 2.63%
EY 3.02 2.15 2.43 2.30 1.93 2.89 3.14 -2.55%
DY 2.40 1.33 1.43 1.52 1.32 0.99 0.74 118.63%
P/NAPS 2.55 3.33 3.14 3.10 3.53 3.77 4.83 -34.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 30/05/05 28/02/05 29/11/04 30/08/04 -
Price 1.50 1.37 1.53 1.20 1.47 1.58 1.77 -
P/RPS 3.95 3.80 4.38 3.65 4.53 4.34 4.53 -8.70%
P/EPS 39.75 42.51 45.61 40.19 50.11 33.72 27.77 26.92%
EY 2.52 2.35 2.19 2.49 2.00 2.97 3.60 -21.11%
DY 2.00 1.46 1.29 1.64 1.36 1.01 0.85 76.62%
P/NAPS 3.06 3.04 3.48 2.86 3.42 3.67 4.21 -19.11%

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