[AYS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.0%
YoY- 6.19%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 174,322 150,404 135,512 142,394 131,792 125,752 110,148 35.69%
PBT 27,014 21,896 14,696 24,107 22,177 21,090 12,608 65.96%
Tax -6,757 -7,186 -3,488 -7,389 -6,665 -5,914 -3,748 47.96%
NP 20,257 14,710 11,208 16,718 15,512 15,176 8,860 73.28%
-
NP to SH 14,982 12,316 9,292 16,120 14,925 14,660 8,352 47.47%
-
Tax Rate 25.01% 32.82% 23.73% 30.65% 30.05% 28.04% 29.73% -
Total Cost 154,065 135,694 124,304 125,676 116,280 110,576 101,288 32.15%
-
Net Worth 184,999 177,897 181,057 177,970 174,585 171,261 171,147 5.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 10,267 - - - -
Div Payout % - - - 63.69% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,999 177,897 181,057 177,970 174,585 171,261 171,147 5.31%
NOSH 342,591 342,111 341,617 342,250 342,324 342,523 342,295 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.62% 9.78% 8.27% 11.74% 11.77% 12.07% 8.04% -
ROE 8.10% 6.92% 5.13% 9.06% 8.55% 8.56% 4.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.88 43.96 39.67 41.61 38.50 36.71 32.18 35.60%
EPS 4.37 3.60 2.72 4.71 4.36 4.28 2.44 47.32%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.53 0.52 0.51 0.50 0.50 5.24%
Adjusted Per Share Value based on latest NOSH - 342,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.66 35.94 32.38 34.03 31.49 30.05 26.32 35.70%
EPS 3.58 2.94 2.22 3.85 3.57 3.50 2.00 47.26%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.4421 0.4251 0.4327 0.4253 0.4172 0.4093 0.409 5.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.30 2.43 2.37 2.25 2.25 1.97 -
P/RPS 4.91 5.23 6.13 5.70 5.84 6.13 6.12 -13.62%
P/EPS 57.16 63.89 89.34 50.32 51.61 52.57 80.74 -20.51%
EY 1.75 1.57 1.12 1.99 1.94 1.90 1.24 25.73%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 4.63 4.42 4.58 4.56 4.41 4.50 3.94 11.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 28/08/07 28/05/07 -
Price 1.83 2.32 2.47 2.37 2.30 2.18 2.23 -
P/RPS 3.60 5.28 6.23 5.70 5.97 5.94 6.93 -35.30%
P/EPS 41.84 64.44 90.81 50.32 52.75 50.93 91.39 -40.51%
EY 2.39 1.55 1.10 1.99 1.90 1.96 1.09 68.53%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 3.39 4.46 4.66 4.56 4.51 4.36 4.46 -16.67%

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