[AYS] YoY 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- -37.67%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
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 33,780 29,656 28,162 35,400 31,318 35,900 34,520 -0.36%
PBT 3,931 3,322 3,211 10,391 8,598 9,478 9,210 -13.22%
Tax -688 -1,033 -2,402 -4,448 -3,496 -3,615 -3,609 -24.12%
NP 3,243 2,289 809 5,943 5,102 5,863 5,601 -8.70%
-
NP to SH 3,193 2,217 809 5,943 5,102 5,863 5,601 -8.93%
-
Tax Rate 17.50% 31.10% 74.81% 42.81% 40.66% 38.14% 39.19% -
Total Cost 30,537 27,367 27,353 29,457 26,216 30,037 28,919 0.91%
-
Net Worth 171,666 162,138 144,945 136,842 136,777 135,030 119,062 6.28%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,158 9,926 6,741 5,131 102 6,996 7,003 8.06%
Div Payout % 349.46% 447.76% 833.33% 86.35% 2.01% 119.33% 125.04% -
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 171,666 162,138 144,945 136,842 136,777 135,030 119,062 6.28%
NOSH 343,333 330,895 337,083 68,421 68,388 69,964 70,036 30.32%
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 9.60% 7.72% 2.87% 16.79% 16.29% 16.33% 16.23% -
ROE 1.86% 1.37% 0.56% 4.34% 3.73% 4.34% 4.70% -
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 9.84 8.96 8.35 51.74 45.79 51.31 49.29 -23.54%
EPS 0.93 0.67 0.24 1.74 7.46 8.38 8.00 -30.12%
DPS 3.25 3.00 2.00 7.50 0.15 10.00 10.00 -17.07%
NAPS 0.50 0.49 0.43 2.00 2.00 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 8.07 7.09 6.73 8.46 7.48 8.58 8.25 -0.36%
EPS 0.76 0.53 0.19 1.42 1.22 1.40 1.34 -9.01%
DPS 2.67 2.37 1.61 1.23 0.02 1.67 1.67 8.13%
NAPS 0.4102 0.3875 0.3464 0.327 0.3269 0.3227 0.2845 6.28%
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 20.84 13.95 18.19 5.61 7.10 6.98 4.91 27.22%
P/EPS 220.43 186.57 633.33 33.39 43.56 42.72 30.26 39.20%
EY 0.45 0.54 0.16 3.00 2.30 2.34 3.30 -28.24%
DY 1.59 2.40 1.32 2.59 0.05 2.79 4.13 -14.70%
P/NAPS 4.10 2.55 3.53 1.45 1.63 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 22.67 16.74 17.60 5.51 7.10 7.27 4.73 29.83%
P/EPS 239.78 223.88 612.50 32.81 43.56 44.51 29.14 42.06%
EY 0.42 0.45 0.16 3.05 2.30 2.25 3.43 -29.52%
DY 1.46 2.00 1.36 2.63 0.05 2.68 4.29 -16.43%
P/NAPS 4.46 3.06 3.42 1.43 1.63 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