[AYS] QoQ 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 141,990 132,624 130,732 132,796 134,662 130,538 127,023 7.68%
PBT 23,732 20,564 20,412 21,481 22,700 22,091 21,287 7.49%
Tax -6,894 -5,687 -5,708 -6,254 -6,678 -7,023 -7,839 -8.18%
NP 16,838 14,877 14,704 15,227 16,022 15,068 13,448 16.12%
-
NP to SH 16,120 14,387 14,026 14,413 15,200 14,224 13,059 15.02%
-
Tax Rate 29.05% 27.66% 27.96% 29.11% 29.42% 31.79% 36.83% -
Total Cost 125,152 117,747 116,028 117,569 118,640 115,470 113,575 6.66%
-
Net Worth 177,883 174,392 171,307 171,147 171,666 168,281 159,876 7.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,262 11,158 11,158 11,158 11,158 9,926 9,926 2.23%
Div Payout % 63.66% 77.56% 79.55% 77.42% 73.41% 69.79% 76.02% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,883 174,392 171,307 171,147 171,666 168,281 159,876 7.35%
NOSH 342,083 341,946 342,614 342,295 343,333 343,431 333,076 1.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.86% 11.22% 11.25% 11.47% 11.90% 11.54% 10.59% -
ROE 9.06% 8.25% 8.19% 8.42% 8.85% 8.45% 8.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.51 38.78 38.16 38.80 39.22 38.01 38.14 5.79%
EPS 4.71 4.21 4.09 4.21 4.43 4.14 3.92 12.98%
DPS 3.00 3.25 3.25 3.26 3.25 2.89 2.98 0.44%
NAPS 0.52 0.51 0.50 0.50 0.50 0.49 0.48 5.46%
Adjusted Per Share Value based on latest NOSH - 342,295
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.93 31.69 31.24 31.73 32.18 31.19 30.35 7.69%
EPS 3.85 3.44 3.35 3.44 3.63 3.40 3.12 15.00%
DPS 2.45 2.67 2.67 2.67 2.67 2.37 2.37 2.23%
NAPS 0.4251 0.4168 0.4094 0.409 0.4102 0.4021 0.3821 7.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.37 2.25 2.25 1.97 2.05 1.68 1.75 -
P/RPS 5.71 5.80 5.90 5.08 5.23 4.42 4.59 15.62%
P/EPS 50.29 53.48 54.96 46.79 46.30 40.56 44.63 8.26%
EY 1.99 1.87 1.82 2.14 2.16 2.47 2.24 -7.56%
DY 1.27 1.44 1.44 1.65 1.59 1.72 1.70 -17.62%
P/NAPS 4.56 4.41 4.50 3.94 4.10 3.43 3.65 15.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 28/08/07 28/05/07 28/05/07 27/11/06 29/08/06 -
Price 2.37 2.30 2.18 2.23 2.23 1.92 1.65 -
P/RPS 5.71 5.93 5.71 5.75 5.69 5.05 4.33 20.19%
P/EPS 50.29 54.67 53.25 52.96 50.37 46.36 42.08 12.58%
EY 1.99 1.83 1.88 1.89 1.99 2.16 2.38 -11.21%
DY 1.27 1.41 1.49 1.46 1.46 1.51 1.81 -20.98%
P/NAPS 4.56 4.51 4.36 4.46 4.46 3.92 3.44 20.60%

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