[AYS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.77%
YoY- 45.58%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,405 125,574 109,563 137,040 120,021 142,033 123,388 1.43%
PBT 21,969 20,823 16,013 34,701 25,269 36,491 31,507 -5.83%
Tax -5,824 -7,931 -6,534 -12,413 -9,959 -12,748 -10,509 -9.36%
NP 16,145 12,892 9,479 22,288 15,310 23,743 20,998 -4.28%
-
NP to SH 15,181 12,437 9,479 22,288 15,310 23,743 20,998 -5.26%
-
Tax Rate 26.51% 38.09% 40.80% 35.77% 39.41% 34.93% 33.35% -
Total Cost 118,260 112,682 100,084 114,752 104,711 118,290 102,390 2.42%
-
Net Worth 168,141 159,493 153,965 140,275 120,551 135,094 90,891 10.79%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,929 10,180 6,842 10,264 102 10,499 5,346 12.65%
Div Payout % 71.99% 81.86% 72.19% 46.05% 0.67% 44.22% 25.46% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 168,141 159,493 153,965 140,275 120,551 135,094 90,891 10.79%
NOSH 336,283 339,347 342,145 68,426 68,494 69,997 53,465 35.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.01% 10.27% 8.65% 16.26% 12.76% 16.72% 17.02% -
ROE 9.03% 7.80% 6.16% 15.89% 12.70% 17.58% 23.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.97 37.00 32.02 200.27 175.23 202.91 230.78 -25.32%
EPS 4.51 3.67 2.77 6.52 22.35 33.92 30.00 -27.07%
DPS 3.25 3.00 2.00 15.00 0.15 15.00 10.00 -17.07%
NAPS 0.50 0.47 0.45 2.05 1.76 1.93 1.70 -18.44%
Adjusted Per Share Value based on latest NOSH - 68,421
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.12 30.01 26.18 32.75 28.68 33.94 29.49 1.43%
EPS 3.63 2.97 2.27 5.33 3.66 5.67 5.02 -5.25%
DPS 2.61 2.43 1.64 2.45 0.02 2.51 1.28 12.60%
NAPS 0.4018 0.3811 0.3679 0.3352 0.2881 0.3228 0.2172 10.79%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.05 1.25 1.52 2.90 3.25 3.58 2.42 -
P/RPS 5.13 3.38 4.75 1.45 1.85 1.76 1.05 30.24%
P/EPS 45.41 34.11 54.86 8.90 14.54 10.55 6.16 39.48%
EY 2.20 2.93 1.82 11.23 6.88 9.47 16.23 -28.31%
DY 1.59 2.40 1.32 5.17 0.05 4.19 4.13 -14.70%
P/NAPS 4.10 2.66 3.38 1.41 1.85 1.85 1.42 19.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/05/07 27/02/06 28/02/05 26/02/04 26/02/03 26/02/02 27/02/01 -
Price 2.23 1.50 1.47 2.85 3.25 3.73 2.33 -
P/RPS 5.58 4.05 4.59 1.42 1.85 1.84 1.01 32.94%
P/EPS 49.40 40.93 53.06 8.75 14.54 11.00 5.93 42.35%
EY 2.02 2.44 1.88 11.43 6.88 9.09 16.86 -29.77%
DY 1.46 2.00 1.36 5.26 0.05 4.02 4.29 -16.43%
P/NAPS 4.46 3.19 3.27 1.39 1.85 1.93 1.37 21.72%

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