[AYS] YoY Annual (Unaudited) 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
YoY- 6.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 272,107 228,360 189,298 142,394 134,405 125,574 109,563 16.36%
PBT 94,946 37,519 32,383 24,107 21,969 20,823 16,013 34.51%
Tax -13,052 -10,038 -11,365 -7,389 -5,824 -7,931 -6,534 12.21%
NP 81,894 27,481 21,018 16,718 16,145 12,892 9,479 43.22%
-
NP to SH 80,166 27,306 18,107 16,120 15,181 12,437 9,479 42.71%
-
Tax Rate 13.75% 26.75% 35.10% 30.65% 26.51% 38.09% 40.80% -
Total Cost 190,213 200,879 168,280 125,676 118,260 112,682 100,084 11.29%
-
Net Worth 287,216 212,454 188,195 177,970 168,141 159,493 153,965 10.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 10,265 10,267 10,929 10,180 6,842 -
Div Payout % - - 56.69% 63.69% 71.99% 81.86% 72.19% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 287,216 212,454 188,195 177,970 168,141 159,493 153,965 10.94%
NOSH 363,564 342,669 342,173 342,250 336,283 339,347 342,145 1.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.10% 12.03% 11.10% 11.74% 12.01% 10.27% 8.65% -
ROE 27.91% 12.85% 9.62% 9.06% 9.03% 7.80% 6.16% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.84 66.64 55.32 41.61 39.97 37.00 32.02 15.19%
EPS 22.05 7.97 5.29 4.71 4.51 3.67 2.77 41.28%
DPS 0.00 0.00 3.00 3.00 3.25 3.00 2.00 -
NAPS 0.79 0.62 0.55 0.52 0.50 0.47 0.45 9.82%
Adjusted Per Share Value based on latest NOSH - 342,083
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 65.03 54.57 45.24 34.03 32.12 30.01 26.18 16.36%
EPS 19.16 6.53 4.33 3.85 3.63 2.97 2.27 42.66%
DPS 0.00 0.00 2.45 2.45 2.61 2.43 1.64 -
NAPS 0.6864 0.5077 0.4497 0.4253 0.4018 0.3811 0.3679 10.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.47 2.02 1.63 2.37 2.05 1.25 1.52 -
P/RPS 3.30 3.03 2.95 5.70 5.13 3.38 4.75 -5.88%
P/EPS 11.20 25.35 30.80 50.32 45.41 34.11 54.86 -23.25%
EY 8.93 3.94 3.25 1.99 2.20 2.93 1.82 30.33%
DY 0.00 0.00 1.84 1.27 1.59 2.40 1.32 -
P/NAPS 3.13 3.26 2.96 4.56 4.10 2.66 3.38 -1.27%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 28/02/08 28/05/07 27/02/06 28/02/05 -
Price 1.00 2.07 1.67 2.37 2.23 1.50 1.47 -
P/RPS 1.34 3.11 3.02 5.70 5.58 4.05 4.59 -18.54%
P/EPS 4.54 25.98 31.56 50.32 49.40 40.93 53.06 -33.60%
EY 22.05 3.85 3.17 1.99 2.02 2.44 1.88 50.70%
DY 0.00 0.00 1.80 1.27 1.46 2.00 1.36 -
P/NAPS 1.27 3.34 3.04 4.56 4.46 3.19 3.27 -14.57%

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