[AYS] YoY 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- -5.18%
YoY- 174.04%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
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 54,641 43,146 33,780 29,656 28,162 35,400 31,318 9.71%
PBT 8,359 7,099 3,931 3,322 3,211 10,391 8,598 -0.46%
Tax -2,697 -1,895 -688 -1,033 -2,402 -4,448 -3,496 -4.22%
NP 5,662 5,204 3,243 2,289 809 5,943 5,102 1.74%
-
NP to SH 6,864 4,926 3,193 2,217 809 5,943 5,102 5.06%
-
Tax Rate 32.26% 26.69% 17.50% 31.10% 74.81% 42.81% 40.66% -
Total Cost 48,979 37,942 30,537 27,367 27,353 29,457 26,216 10.96%
-
Net Worth 187,820 177,883 171,666 162,138 144,945 136,842 136,777 5.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 10,244 10,262 11,158 9,926 6,741 5,131 102 115.44%
Div Payout % 149.25% 208.33% 349.46% 447.76% 833.33% 86.35% 2.01% -
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 187,820 177,883 171,666 162,138 144,945 136,842 136,777 5.42%
NOSH 341,492 342,083 343,333 330,895 337,083 68,421 68,388 30.70%
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 10.36% 12.06% 9.60% 7.72% 2.87% 16.79% 16.29% -
ROE 3.65% 2.77% 1.86% 1.37% 0.56% 4.34% 3.73% -
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 16.00 12.61 9.84 8.96 8.35 51.74 45.79 -16.06%
EPS 2.01 1.44 0.93 0.67 0.24 1.74 7.46 -19.61%
DPS 3.00 3.00 3.25 3.00 2.00 7.50 0.15 64.67%
NAPS 0.55 0.52 0.50 0.49 0.43 2.00 2.00 -19.34%
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 13.04 10.30 8.06 7.08 6.72 8.45 7.48 9.69%
EPS 1.64 1.18 0.76 0.53 0.19 1.42 1.22 5.04%
DPS 2.45 2.45 2.66 2.37 1.61 1.23 0.02 122.69%
NAPS 0.4484 0.4246 0.4098 0.3871 0.346 0.3267 0.3265 5.42%
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 10.19 18.79 20.84 13.95 18.19 5.61 7.10 6.20%
P/EPS 81.09 164.58 220.43 186.57 633.33 33.39 43.56 10.90%
EY 1.23 0.61 0.45 0.54 0.16 3.00 2.30 -9.89%
DY 1.84 1.27 1.59 2.40 1.32 2.59 0.05 82.27%
P/NAPS 2.96 4.56 4.10 2.55 3.53 1.45 1.63 10.44%
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 10.44 18.79 22.67 16.74 17.60 5.51 7.10 6.63%
P/EPS 83.08 164.58 239.78 223.88 612.50 32.81 43.56 11.35%
EY 1.20 0.61 0.42 0.45 0.16 3.05 2.30 -10.26%
DY 1.80 1.27 1.46 2.00 1.36 2.63 0.05 81.61%
P/NAPS 3.04 4.56 4.46 3.06 3.42 1.43 1.63 10.93%

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