[AYS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.75%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,662 130,538 127,023 126,076 125,521 124,027 119,432 8.30%
PBT 22,700 22,091 21,287 21,184 20,672 20,561 19,086 12.21%
Tax -6,678 -7,023 -7,839 -7,838 -7,805 -9,174 -7,254 -5.35%
NP 16,022 15,068 13,448 13,346 12,867 11,387 11,832 22.32%
-
NP to SH 15,200 14,224 13,059 12,832 12,488 11,080 11,470 20.58%
-
Tax Rate 29.42% 31.79% 36.83% 37.00% 37.76% 44.62% 38.01% -
Total Cost 118,640 115,470 113,575 112,730 112,654 112,640 107,600 6.70%
-
Net Worth 171,666 168,281 159,876 158,620 162,138 154,720 150,435 9.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,158 9,926 9,926 9,926 9,926 6,741 6,741 39.80%
Div Payout % 73.41% 69.79% 76.02% 77.36% 79.49% 60.85% 58.78% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 171,666 168,281 159,876 158,620 162,138 154,720 150,435 9.17%
NOSH 343,333 343,431 333,076 330,459 330,895 343,823 341,898 0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.90% 11.54% 10.59% 10.59% 10.25% 9.18% 9.91% -
ROE 8.85% 8.45% 8.17% 8.09% 7.70% 7.16% 7.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.22 38.01 38.14 38.15 37.93 36.07 34.93 8.00%
EPS 4.43 4.14 3.92 3.88 3.77 3.22 3.35 20.41%
DPS 3.25 2.89 2.98 3.00 3.00 2.00 1.97 39.49%
NAPS 0.50 0.49 0.48 0.48 0.49 0.45 0.44 8.87%
Adjusted Per Share Value based on latest NOSH - 330,459
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.15 31.16 30.32 30.10 29.96 29.61 28.51 8.31%
EPS 3.63 3.40 3.12 3.06 2.98 2.65 2.74 20.56%
DPS 2.66 2.37 2.37 2.37 2.37 1.61 1.61 39.62%
NAPS 0.4098 0.4017 0.3817 0.3787 0.3871 0.3694 0.3591 9.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.68 1.75 1.38 1.25 1.50 1.38 -
P/RPS 5.23 4.42 4.59 3.62 3.30 4.16 3.95 20.51%
P/EPS 46.30 40.56 44.63 35.54 33.12 46.55 41.14 8.17%
EY 2.16 2.47 2.24 2.81 3.02 2.15 2.43 -7.53%
DY 1.59 1.72 1.70 2.18 2.40 1.33 1.43 7.30%
P/NAPS 4.10 3.43 3.65 2.88 2.55 3.33 3.14 19.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/05/07 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 2.23 1.92 1.65 1.52 1.50 1.37 1.53 -
P/RPS 5.69 5.05 4.33 3.98 3.95 3.80 4.38 19.00%
P/EPS 50.37 46.36 42.08 39.14 39.75 42.51 45.61 6.82%
EY 1.99 2.16 2.38 2.55 2.52 2.35 2.19 -6.16%
DY 1.46 1.51 1.81 1.98 2.00 1.46 1.29 8.57%
P/NAPS 4.46 3.92 3.44 3.17 3.06 3.04 3.48 17.93%

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