[AYS] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.17%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 228,360 189,298 142,394 134,405 125,574 109,563 137,040 8.87%
PBT 37,519 32,383 24,107 21,969 20,823 16,013 34,701 1.30%
Tax -10,038 -11,365 -7,389 -5,824 -7,931 -6,534 -12,413 -3.47%
NP 27,481 21,018 16,718 16,145 12,892 9,479 22,288 3.54%
-
NP to SH 27,306 18,107 16,120 15,181 12,437 9,479 22,288 3.43%
-
Tax Rate 26.75% 35.10% 30.65% 26.51% 38.09% 40.80% 35.77% -
Total Cost 200,879 168,280 125,676 118,260 112,682 100,084 114,752 9.77%
-
Net Worth 212,454 188,195 177,970 168,141 159,493 153,965 140,275 7.15%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 10,265 10,267 10,929 10,180 6,842 10,264 -
Div Payout % - 56.69% 63.69% 71.99% 81.86% 72.19% 46.05% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 212,454 188,195 177,970 168,141 159,493 153,965 140,275 7.15%
NOSH 342,669 342,173 342,250 336,283 339,347 342,145 68,426 30.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.03% 11.10% 11.74% 12.01% 10.27% 8.65% 16.26% -
ROE 12.85% 9.62% 9.06% 9.03% 7.80% 6.16% 15.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.64 55.32 41.61 39.97 37.00 32.02 200.27 -16.74%
EPS 7.97 5.29 4.71 4.51 3.67 2.77 6.52 3.40%
DPS 0.00 3.00 3.00 3.25 3.00 2.00 15.00 -
NAPS 0.62 0.55 0.52 0.50 0.47 0.45 2.05 -18.05%
Adjusted Per Share Value based on latest NOSH - 343,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.57 45.24 34.03 32.12 30.01 26.18 32.75 8.87%
EPS 6.53 4.33 3.85 3.63 2.97 2.27 5.33 3.43%
DPS 0.00 2.45 2.45 2.61 2.43 1.64 2.45 -
NAPS 0.5077 0.4497 0.4253 0.4018 0.3811 0.3679 0.3352 7.15%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.02 1.63 2.37 2.05 1.25 1.52 2.90 -
P/RPS 3.03 2.95 5.70 5.13 3.38 4.75 1.45 13.05%
P/EPS 25.35 30.80 50.32 45.41 34.11 54.86 8.90 19.04%
EY 3.94 3.25 1.99 2.20 2.93 1.82 11.23 -16.00%
DY 0.00 1.84 1.27 1.59 2.40 1.32 5.17 -
P/NAPS 3.26 2.96 4.56 4.10 2.66 3.38 1.41 14.97%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 28/02/08 28/05/07 27/02/06 28/02/05 26/02/04 -
Price 2.07 1.67 2.37 2.23 1.50 1.47 2.85 -
P/RPS 3.11 3.02 5.70 5.58 4.05 4.59 1.42 13.94%
P/EPS 25.98 31.56 50.32 49.40 40.93 53.06 8.75 19.86%
EY 3.85 3.17 1.99 2.02 2.44 1.88 11.43 -16.57%
DY 0.00 1.80 1.27 1.46 2.00 1.36 5.26 -
P/NAPS 3.34 3.04 4.56 4.46 3.19 3.27 1.39 15.71%

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