[AYS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.32%
YoY- -47.46%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 154,316 130,732 127,023 119,432 133,757 134,517 140,392 1.58%
PBT 24,135 20,412 21,287 19,086 33,485 32,461 34,895 -5.95%
Tax -7,500 -5,708 -7,839 -7,254 -12,515 -10,767 -12,313 -7.92%
NP 16,635 14,704 13,448 11,832 20,970 21,694 22,582 -4.96%
-
NP to SH 14,948 14,026 13,059 11,470 21,829 21,694 22,582 -6.63%
-
Tax Rate 31.08% 27.96% 36.83% 38.01% 37.37% 33.17% 35.29% -
Total Cost 137,681 116,028 113,575 107,600 112,787 112,823 117,810 2.62%
-
Net Worth 178,053 171,307 159,876 150,435 143,841 136,905 136,825 4.48%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,262 11,158 9,926 6,741 5,131 205 6,996 6.58%
Div Payout % 68.65% 79.55% 76.02% 58.78% 23.51% 0.95% 30.98% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 178,053 171,307 159,876 150,435 143,841 136,905 136,825 4.48%
NOSH 342,410 342,614 333,076 341,898 342,479 68,452 68,412 30.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.78% 11.25% 10.59% 9.91% 15.68% 16.13% 16.08% -
ROE 8.40% 8.19% 8.17% 7.62% 15.18% 15.85% 16.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.07 38.16 38.14 34.93 39.06 196.51 205.21 -22.30%
EPS 4.37 4.09 3.92 3.35 6.37 31.69 33.01 -28.58%
DPS 3.00 3.25 2.98 1.97 1.50 0.30 10.23 -18.47%
NAPS 0.52 0.50 0.48 0.44 0.42 2.00 2.00 -20.09%
Adjusted Per Share Value based on latest NOSH - 341,898
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.88 31.24 30.35 28.54 31.96 32.15 33.55 1.58%
EPS 3.57 3.35 3.12 2.74 5.22 5.18 5.40 -6.65%
DPS 2.45 2.67 2.37 1.61 1.23 0.05 1.67 6.58%
NAPS 0.4255 0.4094 0.3821 0.3595 0.3437 0.3272 0.327 4.48%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.30 2.25 1.75 1.38 2.03 3.13 3.32 -
P/RPS 5.10 5.90 4.59 3.95 5.20 1.59 1.62 21.04%
P/EPS 52.69 54.96 44.63 41.14 31.85 9.88 10.06 31.74%
EY 1.90 1.82 2.24 2.43 3.14 10.13 9.94 -24.08%
DY 1.30 1.44 1.70 1.43 0.74 0.10 3.08 -13.37%
P/NAPS 4.42 4.50 3.65 3.14 4.83 1.57 1.66 17.71%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 28/08/07 29/08/06 25/08/05 30/08/04 29/08/03 01/10/02 -
Price 2.32 2.18 1.65 1.53 1.77 3.03 3.33 -
P/RPS 5.15 5.71 4.33 4.38 4.53 1.54 1.62 21.23%
P/EPS 53.14 53.25 42.08 45.61 27.77 9.56 10.09 31.86%
EY 1.88 1.88 2.38 2.19 3.60 10.46 9.91 -24.17%
DY 1.29 1.49 1.81 1.29 0.85 0.10 3.07 -13.44%
P/NAPS 4.46 4.36 3.44 3.48 4.21 1.52 1.67 17.77%

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