[AYS] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.18%
YoY- 31.21%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 189,298 142,394 134,405 125,574 109,563 137,040 120,021 7.88%
PBT 32,383 24,107 21,969 20,823 16,013 34,701 25,269 4.21%
Tax -11,365 -7,389 -5,824 -7,931 -6,534 -12,413 -9,959 2.22%
NP 21,018 16,718 16,145 12,892 9,479 22,288 15,310 5.41%
-
NP to SH 18,107 16,120 15,181 12,437 9,479 22,288 15,310 2.83%
-
Tax Rate 35.10% 30.65% 26.51% 38.09% 40.80% 35.77% 39.41% -
Total Cost 168,280 125,676 118,260 112,682 100,084 114,752 104,711 8.22%
-
Net Worth 188,195 177,970 168,141 159,493 153,965 140,275 120,551 7.69%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 10,265 10,267 10,929 10,180 6,842 10,264 102 115.52%
Div Payout % 56.69% 63.69% 71.99% 81.86% 72.19% 46.05% 0.67% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 188,195 177,970 168,141 159,493 153,965 140,275 120,551 7.69%
NOSH 342,173 342,250 336,283 339,347 342,145 68,426 68,494 30.71%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.10% 11.74% 12.01% 10.27% 8.65% 16.26% 12.76% -
ROE 9.62% 9.06% 9.03% 7.80% 6.16% 15.89% 12.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 55.32 41.61 39.97 37.00 32.02 200.27 175.23 -17.46%
EPS 5.29 4.71 4.51 3.67 2.77 6.52 22.35 -21.33%
DPS 3.00 3.00 3.25 3.00 2.00 15.00 0.15 64.67%
NAPS 0.55 0.52 0.50 0.47 0.45 2.05 1.76 -17.60%
Adjusted Per Share Value based on latest NOSH - 330,895
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 45.24 34.03 32.12 30.01 26.18 32.75 28.68 7.88%
EPS 4.33 3.85 3.63 2.97 2.27 5.33 3.66 2.83%
DPS 2.45 2.45 2.61 2.43 1.64 2.45 0.02 122.69%
NAPS 0.4497 0.4253 0.4018 0.3811 0.3679 0.3352 0.2881 7.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.63 2.37 2.05 1.25 1.52 2.90 3.25 -
P/RPS 2.95 5.70 5.13 3.38 4.75 1.45 1.85 8.07%
P/EPS 30.80 50.32 45.41 34.11 54.86 8.90 14.54 13.31%
EY 3.25 1.99 2.20 2.93 1.82 11.23 6.88 -11.73%
DY 1.84 1.27 1.59 2.40 1.32 5.17 0.05 82.27%
P/NAPS 2.96 4.56 4.10 2.66 3.38 1.41 1.85 8.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/05/07 27/02/06 28/02/05 26/02/04 26/02/03 -
Price 1.67 2.37 2.23 1.50 1.47 2.85 3.25 -
P/RPS 3.02 5.70 5.58 4.05 4.59 1.42 1.85 8.50%
P/EPS 31.56 50.32 49.40 40.93 53.06 8.75 14.54 13.77%
EY 3.17 1.99 2.02 2.44 1.88 11.43 6.88 -12.10%
DY 1.80 1.27 1.46 2.00 1.36 5.26 0.05 81.61%
P/NAPS 3.04 4.56 4.46 3.19 3.27 1.39 1.85 8.62%

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