[AGES] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.32%
YoY- -11.84%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 207,253 260,002 285,236 315,922 340,112 307,810 315,870 -24.47%
PBT 23,040 24,926 26,157 26,507 24,976 25,488 27,971 -12.11%
Tax -6,759 -7,537 -8,087 -8,359 -6,682 -7,090 -7,647 -7.89%
NP 16,281 17,389 18,070 18,148 18,294 18,398 20,324 -13.73%
-
NP to SH 16,275 17,394 18,102 18,160 18,403 18,447 20,280 -13.63%
-
Tax Rate 29.34% 30.24% 30.92% 31.54% 26.75% 27.82% 27.34% -
Total Cost 190,972 242,613 267,166 297,774 321,818 289,412 295,546 -25.23%
-
Net Worth 158,423 154,697 153,429 149,506 145,852 126,728 138,018 9.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,804 3,804 3,804 - 3,798 3,798 3,798 0.10%
Div Payout % 23.37% 21.87% 21.01% - 20.64% 20.59% 18.73% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 158,423 154,697 153,429 149,506 145,852 126,728 138,018 9.61%
NOSH 126,738 126,801 126,801 126,700 126,828 126,728 126,622 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.86% 6.69% 6.34% 5.74% 5.38% 5.98% 6.43% -
ROE 10.27% 11.24% 11.80% 12.15% 12.62% 14.56% 14.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 163.53 205.05 224.95 249.35 268.17 242.89 249.46 -24.51%
EPS 12.84 13.72 14.28 14.33 14.51 14.56 16.02 -13.70%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.25 1.22 1.21 1.18 1.15 1.00 1.09 9.55%
Adjusted Per Share Value based on latest NOSH - 126,700
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 66.50 83.42 91.52 101.37 109.13 98.76 101.35 -24.47%
EPS 5.22 5.58 5.81 5.83 5.90 5.92 6.51 -13.67%
DPS 1.22 1.22 1.22 0.00 1.22 1.22 1.22 0.00%
NAPS 0.5083 0.4964 0.4923 0.4797 0.468 0.4066 0.4428 9.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.16 0.87 0.76 0.84 0.94 0.95 -
P/RPS 0.58 0.57 0.39 0.30 0.31 0.39 0.38 32.53%
P/EPS 7.40 8.46 6.09 5.30 5.79 6.46 5.93 15.89%
EY 13.52 11.83 16.41 18.86 17.27 15.49 16.86 -13.67%
DY 3.16 2.59 3.45 0.00 3.57 3.19 3.16 0.00%
P/NAPS 0.76 0.95 0.72 0.64 0.73 0.94 0.87 -8.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 28/02/07 24/11/06 28/08/06 26/05/06 -
Price 0.86 0.97 0.89 0.87 0.83 0.94 0.91 -
P/RPS 0.53 0.47 0.40 0.35 0.31 0.39 0.36 29.38%
P/EPS 6.70 7.07 6.23 6.07 5.72 6.46 5.68 11.62%
EY 14.93 14.14 16.04 16.47 17.48 15.49 17.60 -10.37%
DY 3.49 3.09 3.37 0.00 3.61 3.19 3.30 3.79%
P/NAPS 0.69 0.80 0.74 0.74 0.72 0.94 0.83 -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