[AYS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.57%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 75,671 216,671 173,888 132,624 130,538 124,027 116,679 -6.95%
PBT 15,009 33,435 27,360 20,564 22,091 20,561 23,369 -7.11%
Tax -4,100 -9,373 -6,963 -5,687 -7,023 -9,174 -8,347 -11.16%
NP 10,909 24,062 20,397 14,877 15,068 11,387 15,022 -5.19%
-
NP to SH 10,831 25,135 16,163 14,387 14,224 11,080 15,022 -5.30%
-
Tax Rate 27.32% 28.03% 25.45% 27.66% 31.79% 44.62% 35.72% -
Total Cost 64,762 192,609 153,491 117,747 115,470 112,640 101,657 -7.23%
-
Net Worth 0 198,274 185,314 174,392 168,281 154,720 137,868 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 10,244 10,262 11,158 9,926 6,741 5,131 -
Div Payout % - 40.76% 63.49% 77.56% 69.79% 60.85% 34.16% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 198,274 185,314 174,392 168,281 154,720 137,868 -
NOSH 377,937 341,851 343,175 341,946 343,431 343,823 320,624 2.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.42% 11.11% 11.73% 11.22% 11.54% 9.18% 12.87% -
ROE 0.00% 12.68% 8.72% 8.25% 8.45% 7.16% 10.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.02 63.38 50.67 38.78 38.01 36.07 36.39 -9.47%
EPS 2.87 7.35 4.71 4.21 4.14 3.22 4.69 -7.85%
DPS 0.00 3.00 3.00 3.25 2.89 2.00 1.60 -
NAPS 0.00 0.58 0.54 0.51 0.49 0.45 0.43 -
Adjusted Per Share Value based on latest NOSH - 341,946
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.06 51.72 41.51 31.66 31.16 29.61 27.85 -6.96%
EPS 2.59 6.00 3.86 3.43 3.40 2.65 3.59 -5.29%
DPS 0.00 2.45 2.45 2.66 2.37 1.61 1.23 -
NAPS 0.00 0.4733 0.4424 0.4163 0.4017 0.3694 0.3291 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.20 2.08 2.50 2.25 1.68 1.50 1.62 -
P/RPS 10.99 3.28 4.93 5.80 4.42 4.16 4.45 16.25%
P/EPS 76.77 28.29 53.08 53.48 40.56 46.55 34.58 14.20%
EY 1.30 3.53 1.88 1.87 2.47 2.15 2.89 -12.46%
DY 0.00 1.44 1.20 1.44 1.72 1.33 0.99 -
P/NAPS 0.00 3.59 4.63 4.41 3.43 3.33 3.77 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 24/11/05 29/11/04 -
Price 2.43 2.07 1.83 2.30 1.92 1.37 1.58 -
P/RPS 12.14 3.27 3.61 5.93 5.05 3.80 4.34 18.69%
P/EPS 84.79 28.15 38.85 54.67 46.36 42.51 33.72 16.60%
EY 1.18 3.55 2.57 1.83 2.16 2.35 2.97 -14.25%
DY 0.00 1.45 1.64 1.41 1.51 1.46 1.01 -
P/NAPS 0.00 3.57 3.39 4.51 3.92 3.04 3.67 -

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