[AYS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.18%
YoY- 12.32%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 182,995 199,946 148,331 132,796 126,076 112,365 139,455 4.63%
PBT 33,369 30,174 24,254 21,481 21,184 16,632 34,959 -0.77%
Tax -8,457 -8,811 -6,829 -6,254 -7,838 -6,420 -12,659 -6.49%
NP 24,912 21,363 17,425 15,227 13,346 10,212 22,300 1.86%
-
NP to SH 24,983 18,810 16,355 14,413 12,832 10,212 23,159 1.27%
-
Tax Rate 25.34% 29.20% 28.16% 29.11% 37.00% 38.60% 36.21% -
Total Cost 158,083 178,583 130,906 117,569 112,730 102,153 117,155 5.11%
-
Net Worth 0 190,777 181,057 171,147 158,620 143,651 136,656 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 10,244 10,262 11,158 9,926 6,741 5,131 -
Div Payout % - 54.46% 62.75% 77.42% 77.36% 66.02% 22.16% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 190,777 181,057 171,147 158,620 143,651 136,656 -
NOSH 343,333 340,674 341,617 342,295 330,459 342,027 68,328 30.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.61% 10.68% 11.75% 11.47% 10.59% 9.09% 15.99% -
ROE 0.00% 9.86% 9.03% 8.42% 8.09% 7.11% 16.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 53.30 58.69 43.42 38.80 38.15 32.85 204.10 -20.04%
EPS 7.28 5.52 4.79 4.21 3.88 2.99 33.89 -22.60%
DPS 0.00 3.00 3.00 3.26 3.00 1.97 7.50 -
NAPS 0.00 0.56 0.53 0.50 0.48 0.42 2.00 -
Adjusted Per Share Value based on latest NOSH - 342,295
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 43.69 47.73 35.41 31.70 30.10 26.82 33.29 4.63%
EPS 5.96 4.49 3.90 3.44 3.06 2.44 5.53 1.25%
DPS 0.00 2.45 2.45 2.66 2.37 1.61 1.23 -
NAPS 0.00 0.4554 0.4322 0.4086 0.3787 0.3429 0.3262 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.13 1.70 2.43 1.97 1.38 1.30 2.75 -
P/RPS 4.00 2.90 5.60 5.08 3.62 3.96 1.35 19.83%
P/EPS 29.27 30.79 50.76 46.79 35.54 43.54 8.11 23.83%
EY 3.42 3.25 1.97 2.14 2.81 2.30 12.33 -19.23%
DY 0.00 1.76 1.23 1.65 2.18 1.52 2.73 -
P/NAPS 0.00 3.04 4.58 3.94 2.88 3.10 1.38 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 01/06/10 01/06/09 30/05/08 28/05/07 29/05/06 30/05/05 27/05/04 -
Price 2.23 1.72 2.47 2.23 1.52 1.20 2.67 -
P/RPS 4.18 2.93 5.69 5.75 3.98 3.65 1.31 21.32%
P/EPS 30.65 31.15 51.59 52.96 39.14 40.19 7.88 25.39%
EY 3.26 3.21 1.94 1.89 2.55 2.49 12.69 -20.26%
DY 0.00 1.74 1.21 1.46 1.98 1.64 2.81 -
P/NAPS 0.00 3.07 4.66 4.46 3.17 2.86 1.34 -

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