[AYS] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.75%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 199,946 148,331 132,796 126,076 112,365 139,455 134,555 6.81%
PBT 30,174 24,254 21,481 21,184 16,632 34,959 33,333 -1.64%
Tax -8,811 -6,829 -6,254 -7,838 -6,420 -12,659 -11,380 -4.17%
NP 21,363 17,425 15,227 13,346 10,212 22,300 21,953 -0.45%
-
NP to SH 18,810 16,355 14,413 12,832 10,212 23,159 21,953 -2.54%
-
Tax Rate 29.20% 28.16% 29.11% 37.00% 38.60% 36.21% 34.14% -
Total Cost 178,583 130,906 117,569 112,730 102,153 117,155 112,602 7.98%
-
Net Worth 190,777 181,057 171,147 158,620 143,651 136,656 136,747 5.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 10,244 10,262 11,158 9,926 6,741 5,131 205 91.80%
Div Payout % 54.46% 62.75% 77.42% 77.36% 66.02% 22.16% 0.93% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 190,777 181,057 171,147 158,620 143,651 136,656 136,747 5.70%
NOSH 340,674 341,617 342,295 330,459 342,027 68,328 68,373 30.65%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.68% 11.75% 11.47% 10.59% 9.09% 15.99% 16.32% -
ROE 9.86% 9.03% 8.42% 8.09% 7.11% 16.95% 16.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 58.69 43.42 38.80 38.15 32.85 204.10 196.79 -18.24%
EPS 5.52 4.79 4.21 3.88 2.99 33.89 32.11 -25.41%
DPS 3.00 3.00 3.26 3.00 1.97 7.50 0.30 46.72%
NAPS 0.56 0.53 0.50 0.48 0.42 2.00 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 330,459
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.78 35.45 31.73 30.13 26.85 33.33 32.15 6.81%
EPS 4.50 3.91 3.44 3.07 2.44 5.53 5.25 -2.53%
DPS 2.45 2.45 2.67 2.37 1.61 1.23 0.05 91.17%
NAPS 0.4559 0.4327 0.409 0.3791 0.3433 0.3266 0.3268 5.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.70 2.43 1.97 1.38 1.30 2.75 3.28 -
P/RPS 2.90 5.60 5.08 3.62 3.96 1.35 1.67 9.62%
P/EPS 30.79 50.76 46.79 35.54 43.54 8.11 10.22 20.15%
EY 3.25 1.97 2.14 2.81 2.30 12.33 9.79 -16.77%
DY 1.76 1.23 1.65 2.18 1.52 2.73 0.09 64.06%
P/NAPS 3.04 4.58 3.94 2.88 3.10 1.38 1.64 10.82%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 01/06/09 30/05/08 28/05/07 29/05/06 30/05/05 27/05/04 29/05/03 -
Price 1.72 2.47 2.23 1.52 1.20 2.67 3.17 -
P/RPS 2.93 5.69 5.75 3.98 3.65 1.31 1.61 10.48%
P/EPS 31.15 51.59 52.96 39.14 40.19 7.88 9.87 21.09%
EY 3.21 1.94 1.89 2.55 2.49 12.69 10.13 -17.41%
DY 1.74 1.21 1.46 1.98 1.64 2.81 0.09 63.75%
P/NAPS 3.07 4.66 4.46 3.17 2.86 1.34 1.59 11.57%

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