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

Stock
[AGES] AGESON BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.35%
YoY- -11.59%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES'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 163,384 179,957 196,334 217,288 207,253 260,002 285,236 -30.95%
PBT 17,581 19,360 20,914 21,785 23,040 24,926 26,157 -23.21%
Tax -4,782 -5,560 -5,975 -6,177 -6,759 -7,537 -8,087 -29.48%
NP 12,799 13,800 14,939 15,608 16,281 17,389 18,070 -20.49%
-
NP to SH 13,082 14,500 15,260 16,055 16,275 17,394 18,102 -19.42%
-
Tax Rate 27.20% 28.72% 28.57% 28.35% 29.34% 30.24% 30.92% -
Total Cost 150,585 166,157 181,395 201,680 190,972 242,613 267,166 -31.69%
-
Net Worth 168,653 167,411 166,325 163,581 158,423 154,697 153,429 6.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,416 12,682 13,949 15,214 3,804 3,804 3,804 107.64%
Div Payout % 87.27% 87.46% 91.41% 94.76% 23.37% 21.87% 21.01% -
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 168,653 167,411 166,325 163,581 158,423 154,697 153,429 6.49%
NOSH 126,807 126,826 126,965 126,807 126,738 126,801 126,801 0.00%
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 7.83% 7.67% 7.61% 7.18% 7.86% 6.69% 6.34% -
ROE 7.76% 8.66% 9.17% 9.81% 10.27% 11.24% 11.80% -
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 128.84 141.89 154.64 171.35 163.53 205.05 224.95 -30.96%
EPS 10.32 11.43 12.02 12.66 12.84 13.72 14.28 -19.42%
DPS 9.00 10.00 11.00 12.00 3.00 3.00 3.00 107.59%
NAPS 1.33 1.32 1.31 1.29 1.25 1.22 1.21 6.48%
Adjusted Per Share Value based on latest NOSH - 126,807
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.42 57.74 63.00 69.72 66.50 83.42 91.52 -30.96%
EPS 4.20 4.65 4.90 5.15 5.22 5.58 5.81 -19.40%
DPS 3.66 4.07 4.48 4.88 1.22 1.22 1.22 107.59%
NAPS 0.5411 0.5372 0.5337 0.5249 0.5083 0.4964 0.4923 6.48%
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 0.53 0.72 0.77 0.88 0.95 1.16 0.87 -
P/RPS 0.41 0.51 0.50 0.51 0.58 0.57 0.39 3.38%
P/EPS 5.14 6.30 6.41 6.95 7.40 8.46 6.09 -10.66%
EY 19.46 15.88 15.61 14.39 13.52 11.83 16.41 12.00%
DY 16.98 13.89 14.29 13.64 3.16 2.59 3.45 188.50%
P/NAPS 0.40 0.55 0.59 0.68 0.76 0.95 0.72 -32.34%
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 28/11/08 28/08/08 28/05/08 29/02/08 27/11/07 28/08/07 30/05/07 -
Price 0.52 0.73 0.69 0.79 0.86 0.97 0.89 -
P/RPS 0.40 0.51 0.45 0.46 0.53 0.47 0.40 0.00%
P/EPS 5.04 6.39 5.74 6.24 6.70 7.07 6.23 -13.14%
EY 19.84 15.66 17.42 16.03 14.93 14.14 16.04 15.18%
DY 17.31 13.70 15.94 15.19 3.49 3.09 3.37 196.81%
P/NAPS 0.39 0.55 0.53 0.61 0.69 0.80 0.74 -34.67%

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