[AYS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.18%
YoY- -3.93%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 127,023 119,432 133,757 134,517 140,392 131,782 55,634 14.74%
PBT 21,287 19,086 33,485 32,461 34,895 33,540 13,602 7.74%
Tax -7,839 -7,254 -12,515 -10,767 -12,313 -11,436 -4,363 10.25%
NP 13,448 11,832 20,970 21,694 22,582 22,104 9,239 6.45%
-
NP to SH 13,059 11,470 21,829 21,694 22,582 22,104 9,239 5.93%
-
Tax Rate 36.83% 38.01% 37.37% 33.17% 35.29% 34.10% 32.08% -
Total Cost 113,575 107,600 112,787 112,823 117,810 109,678 46,395 16.08%
-
Net Worth 159,876 150,435 143,841 136,905 136,825 126,737 41,067 25.41%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,926 6,741 5,131 205 6,996 7,003 - -
Div Payout % 76.02% 58.78% 23.51% 0.95% 30.98% 31.69% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 159,876 150,435 143,841 136,905 136,825 126,737 41,067 25.41%
NOSH 333,076 341,898 342,479 68,452 68,412 70,020 41,067 41.72%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.59% 9.91% 15.68% 16.13% 16.08% 16.77% 16.61% -
ROE 8.17% 7.62% 15.18% 15.85% 16.50% 17.44% 22.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.14 34.93 39.06 196.51 205.21 188.20 135.47 -19.03%
EPS 3.92 3.35 6.37 31.69 33.01 31.57 22.50 -25.25%
DPS 2.98 1.97 1.50 0.30 10.23 10.00 0.00 -
NAPS 0.48 0.44 0.42 2.00 2.00 1.81 1.00 -11.50%
Adjusted Per Share Value based on latest NOSH - 68,452
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.35 28.54 31.96 32.15 33.55 31.49 13.29 14.74%
EPS 3.12 2.74 5.22 5.18 5.40 5.28 2.21 5.91%
DPS 2.37 1.61 1.23 0.05 1.67 1.67 0.00 -
NAPS 0.3821 0.3595 0.3437 0.3272 0.327 0.3029 0.0981 25.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.75 1.38 2.03 3.13 3.32 2.42 0.00 -
P/RPS 4.59 3.95 5.20 1.59 1.62 1.29 0.00 -
P/EPS 44.63 41.14 31.85 9.88 10.06 7.67 0.00 -
EY 2.24 2.43 3.14 10.13 9.94 13.04 0.00 -
DY 1.70 1.43 0.74 0.10 3.08 4.13 0.00 -
P/NAPS 3.65 3.14 4.83 1.57 1.66 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 28/08/01 - -
Price 1.65 1.53 1.77 3.03 3.33 3.07 0.00 -
P/RPS 4.33 4.38 4.53 1.54 1.62 1.63 0.00 -
P/EPS 42.08 45.61 27.77 9.56 10.09 9.73 0.00 -
EY 2.38 2.19 3.60 10.46 9.91 10.28 0.00 -
DY 1.81 1.29 0.85 0.10 3.07 3.26 0.00 -
P/NAPS 3.44 3.48 4.21 1.52 1.67 1.70 0.00 -

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