[AYS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.92%
YoY- 28.38%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 216,671 173,888 132,624 130,538 124,027 116,679 132,958 8.47%
PBT 33,435 27,360 20,564 22,091 20,561 23,369 32,908 0.26%
Tax -9,373 -6,963 -5,687 -7,023 -9,174 -8,347 -11,461 -3.29%
NP 24,062 20,397 14,877 15,068 11,387 15,022 21,447 1.93%
-
NP to SH 25,135 16,163 14,387 14,224 11,080 15,022 22,306 2.00%
-
Tax Rate 28.03% 25.45% 27.66% 31.79% 44.62% 35.72% 34.83% -
Total Cost 192,609 153,491 117,747 115,470 112,640 101,657 111,511 9.52%
-
Net Worth 198,274 185,314 174,392 168,281 154,720 137,868 136,857 6.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,244 10,262 11,158 9,926 6,741 5,131 102 115.44%
Div Payout % 40.76% 63.49% 77.56% 69.79% 60.85% 34.16% 0.46% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 198,274 185,314 174,392 168,281 154,720 137,868 136,857 6.36%
NOSH 341,851 343,175 341,946 343,431 343,823 320,624 68,428 30.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.11% 11.73% 11.22% 11.54% 9.18% 12.87% 16.13% -
ROE 12.68% 8.72% 8.25% 8.45% 7.16% 10.90% 16.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.38 50.67 38.78 38.01 36.07 36.39 194.30 -17.01%
EPS 7.35 4.71 4.21 4.14 3.22 4.69 32.60 -21.96%
DPS 3.00 3.00 3.25 2.89 2.00 1.60 0.15 64.67%
NAPS 0.58 0.54 0.51 0.49 0.45 0.43 2.00 -18.62%
Adjusted Per Share Value based on latest NOSH - 343,431
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.72 41.51 31.66 31.16 29.61 27.85 31.74 8.47%
EPS 6.00 3.86 3.43 3.40 2.65 3.59 5.32 2.02%
DPS 2.45 2.45 2.66 2.37 1.61 1.23 0.02 122.69%
NAPS 0.4733 0.4424 0.4163 0.4017 0.3694 0.3291 0.3267 6.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.08 2.50 2.25 1.68 1.50 1.62 2.80 -
P/RPS 3.28 4.93 5.80 4.42 4.16 4.45 1.44 14.69%
P/EPS 28.29 53.08 53.48 40.56 46.55 34.58 8.59 21.95%
EY 3.53 1.88 1.87 2.47 2.15 2.89 11.64 -18.01%
DY 1.44 1.20 1.44 1.72 1.33 0.99 0.05 74.98%
P/NAPS 3.59 4.63 4.41 3.43 3.33 3.77 1.40 16.97%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 29/11/04 20/11/03 -
Price 2.07 1.83 2.30 1.92 1.37 1.58 2.87 -
P/RPS 3.27 3.61 5.93 5.05 3.80 4.34 1.48 14.11%
P/EPS 28.15 38.85 54.67 46.36 42.51 33.72 8.80 21.36%
EY 3.55 2.57 1.83 2.16 2.35 2.97 11.36 -17.60%
DY 1.45 1.64 1.41 1.51 1.46 1.01 0.05 75.19%
P/NAPS 3.57 3.39 4.51 3.92 3.04 3.67 1.44 16.32%

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