[AYS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.71%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 130,538 127,023 126,076 125,521 124,027 119,432 112,365 10.50%
PBT 22,091 21,287 21,184 20,672 20,561 19,086 16,632 20.81%
Tax -7,023 -7,839 -7,838 -7,805 -9,174 -7,254 -6,420 6.16%
NP 15,068 13,448 13,346 12,867 11,387 11,832 10,212 29.57%
-
NP to SH 14,224 13,059 12,832 12,488 11,080 11,470 10,212 24.69%
-
Tax Rate 31.79% 36.83% 37.00% 37.76% 44.62% 38.01% 38.60% -
Total Cost 115,470 113,575 112,730 112,654 112,640 107,600 102,153 8.50%
-
Net Worth 168,281 159,876 158,620 162,138 154,720 150,435 143,651 11.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,926 9,926 9,926 9,926 6,741 6,741 6,741 29.39%
Div Payout % 69.79% 76.02% 77.36% 79.49% 60.85% 58.78% 66.02% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 168,281 159,876 158,620 162,138 154,720 150,435 143,651 11.11%
NOSH 343,431 333,076 330,459 330,895 343,823 341,898 342,027 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.54% 10.59% 10.59% 10.25% 9.18% 9.91% 9.09% -
ROE 8.45% 8.17% 8.09% 7.70% 7.16% 7.62% 7.11% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.01 38.14 38.15 37.93 36.07 34.93 32.85 10.20%
EPS 4.14 3.92 3.88 3.77 3.22 3.35 2.99 24.20%
DPS 2.89 2.98 3.00 3.00 2.00 1.97 1.97 29.07%
NAPS 0.49 0.48 0.48 0.49 0.45 0.44 0.42 10.81%
Adjusted Per Share Value based on latest NOSH - 330,895
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.19 30.35 30.13 30.00 29.64 28.54 26.85 10.49%
EPS 3.40 3.12 3.07 2.98 2.65 2.74 2.44 24.73%
DPS 2.37 2.37 2.37 2.37 1.61 1.61 1.61 29.37%
NAPS 0.4021 0.3821 0.3791 0.3875 0.3697 0.3595 0.3433 11.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.75 1.38 1.25 1.50 1.38 1.30 -
P/RPS 4.42 4.59 3.62 3.30 4.16 3.95 3.96 7.59%
P/EPS 40.56 44.63 35.54 33.12 46.55 41.14 43.54 -4.61%
EY 2.47 2.24 2.81 3.02 2.15 2.43 2.30 4.86%
DY 1.72 1.70 2.18 2.40 1.33 1.43 1.52 8.58%
P/NAPS 3.43 3.65 2.88 2.55 3.33 3.14 3.10 6.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 29/05/06 27/02/06 24/11/05 25/08/05 30/05/05 -
Price 1.92 1.65 1.52 1.50 1.37 1.53 1.20 -
P/RPS 5.05 4.33 3.98 3.95 3.80 4.38 3.65 24.14%
P/EPS 46.36 42.08 39.14 39.75 42.51 45.61 40.19 9.97%
EY 2.16 2.38 2.55 2.52 2.35 2.19 2.49 -9.03%
DY 1.51 1.81 1.98 2.00 1.46 1.29 1.64 -5.35%
P/NAPS 3.92 3.44 3.17 3.06 3.04 3.48 2.86 23.36%

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