[AYS] YoY 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- -8.85%
YoY- 44.02%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
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 65,972 54,641 43,146 33,780 29,656 28,162 35,400 10.92%
PBT 11,921 8,359 7,099 3,931 3,322 3,211 10,391 2.31%
Tax -3,283 -2,697 -1,895 -688 -1,033 -2,402 -4,448 -4.93%
NP 8,638 5,662 5,204 3,243 2,289 809 5,943 6.42%
-
NP to SH 8,560 6,864 4,926 3,193 2,217 809 5,943 6.26%
-
Tax Rate 27.54% 32.26% 26.69% 17.50% 31.10% 74.81% 42.81% -
Total Cost 57,334 48,979 37,942 30,537 27,367 27,353 29,457 11.72%
-
Net Worth 208,864 187,820 177,883 171,666 162,138 144,945 136,842 7.29%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,128 10,244 10,262 11,158 9,926 6,741 5,131 13.75%
Div Payout % 130.00% 149.25% 208.33% 349.46% 447.76% 833.33% 86.35% -
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 208,864 187,820 177,883 171,666 162,138 144,945 136,842 7.29%
NOSH 342,400 341,492 342,083 343,333 330,895 337,083 68,421 30.75%
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 13.09% 10.36% 12.06% 9.60% 7.72% 2.87% 16.79% -
ROE 4.10% 3.65% 2.77% 1.86% 1.37% 0.56% 4.34% -
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 19.27 16.00 12.61 9.84 8.96 8.35 51.74 -15.16%
EPS 2.50 2.01 1.44 0.93 0.67 0.24 1.74 6.22%
DPS 3.25 3.00 3.00 3.25 3.00 2.00 7.50 -12.99%
NAPS 0.61 0.55 0.52 0.50 0.49 0.43 2.00 -17.94%
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 15.77 13.06 10.31 8.07 7.09 6.73 8.46 10.92%
EPS 2.05 1.64 1.18 0.76 0.53 0.19 1.42 6.30%
DPS 2.66 2.45 2.45 2.67 2.37 1.61 1.23 13.70%
NAPS 0.4991 0.4488 0.4251 0.4102 0.3875 0.3464 0.327 7.29%
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 10.48 10.19 18.79 20.84 13.95 18.19 5.61 10.96%
P/EPS 80.80 81.09 164.58 220.43 186.57 633.33 33.39 15.85%
EY 1.24 1.23 0.61 0.45 0.54 0.16 3.00 -13.68%
DY 1.61 1.84 1.27 1.59 2.40 1.32 2.59 -7.61%
P/NAPS 3.31 2.96 4.56 4.10 2.55 3.53 1.45 14.73%
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 10.74 10.44 18.79 22.67 16.74 17.60 5.51 11.75%
P/EPS 82.80 83.08 164.58 239.78 223.88 612.50 32.81 16.66%
EY 1.21 1.20 0.61 0.42 0.45 0.16 3.05 -14.26%
DY 1.57 1.80 1.27 1.46 2.00 1.36 2.63 -8.23%
P/NAPS 3.39 3.04 4.56 4.46 3.06 3.42 1.43 15.45%

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