[AYS] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.69%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 135,669 208,122 154,316 130,732 127,023 119,432 133,757 0.23%
PBT 22,408 33,404 24,135 20,412 21,287 19,086 33,485 -6.47%
Tax -6,223 -7,944 -7,500 -5,708 -7,839 -7,254 -12,515 -10.98%
NP 16,185 25,460 16,635 14,704 13,448 11,832 20,970 -4.22%
-
NP to SH 16,128 23,753 14,948 14,026 13,059 11,470 21,829 -4.91%
-
Tax Rate 27.77% 23.78% 31.08% 27.96% 36.83% 38.01% 37.37% -
Total Cost 119,484 182,662 137,681 116,028 113,575 107,600 112,787 0.96%
-
Net Worth 0 192,018 178,053 171,307 159,876 150,435 143,841 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 10,244 10,262 11,158 9,926 6,741 5,131 -
Div Payout % - 43.13% 68.65% 79.55% 76.02% 58.78% 23.51% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 192,018 178,053 171,307 159,876 150,435 143,841 -
NOSH 353,018 342,890 342,410 342,614 333,076 341,898 342,479 0.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.93% 12.23% 10.78% 11.25% 10.59% 9.91% 15.68% -
ROE 0.00% 12.37% 8.40% 8.19% 8.17% 7.62% 15.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.43 60.70 45.07 38.16 38.14 34.93 39.06 -0.27%
EPS 4.57 6.93 4.37 4.09 3.92 3.35 6.37 -5.38%
DPS 0.00 3.00 3.00 3.25 2.98 1.97 1.50 -
NAPS 0.00 0.56 0.52 0.50 0.48 0.44 0.42 -
Adjusted Per Share Value based on latest NOSH - 342,614
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.42 49.74 36.88 31.24 30.35 28.54 31.96 0.23%
EPS 3.85 5.68 3.57 3.35 3.12 2.74 5.22 -4.94%
DPS 0.00 2.45 2.45 2.67 2.37 1.61 1.23 -
NAPS 0.00 0.4589 0.4255 0.4094 0.3821 0.3595 0.3437 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.17 1.88 2.30 2.25 1.75 1.38 2.03 -
P/RPS 5.65 3.10 5.10 5.90 4.59 3.95 5.20 1.39%
P/EPS 47.50 27.14 52.69 54.96 44.63 41.14 31.85 6.88%
EY 2.11 3.68 1.90 1.82 2.24 2.43 3.14 -6.40%
DY 0.00 1.60 1.30 1.44 1.70 1.43 0.74 -
P/NAPS 0.00 3.36 4.42 4.50 3.65 3.14 4.83 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 29/08/08 28/08/07 29/08/06 25/08/05 30/08/04 -
Price 2.32 1.90 2.32 2.18 1.65 1.53 1.77 -
P/RPS 6.04 3.13 5.15 5.71 4.33 4.38 4.53 4.90%
P/EPS 50.78 27.43 53.14 53.25 42.08 45.61 27.77 10.57%
EY 1.97 3.65 1.88 1.88 2.38 2.19 3.60 -9.55%
DY 0.00 1.58 1.29 1.49 1.81 1.29 0.85 -
P/NAPS 0.00 3.39 4.46 4.36 3.44 3.48 4.21 -

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