[AYS] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[AYS] AYS VENTURES BHD

Announcement Date

30-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -5.74%

YoY- 0.62%

Quarter Report

AYS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	130,732	127,023	119,432	133,757	134,517	140,392	131,782	-0.13%
YoY %	2.92%	6.36%	-10.71%	-0.56%	-4.18%	6.53%	-	-
Horiz. %	99.20%	96.39%	90.63%	101.50%	102.08%	106.53%	100.00%	-
PBT	20,412	21,287	19,086	33,485	32,461	34,895	33,540	-7.94%
YoY %	-4.11%	11.53%	-43.00%	3.15%	-6.98%	4.04%	-	-
Horiz. %	60.86%	63.47%	56.91%	99.84%	96.78%	104.04%	100.00%	-
Tax	-5,708	-7,839	-7,254	-12,515	-10,767	-12,313	-11,436	-10.93%
YoY %	27.18%	-8.06%	42.04%	-16.23%	12.56%	-7.67%	-	-
Horiz. %	49.91%	68.55%	63.43%	109.44%	94.15%	107.67%	100.00%	-
NP	14,704	13,448	11,832	20,970	21,694	22,582	22,104	-6.56%
YoY %	9.34%	13.66%	-43.58%	-3.34%	-3.93%	2.16%	-	-
Horiz. %	66.52%	60.84%	53.53%	94.87%	98.15%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,026	13,059	11,470	21,829	21,694	22,582	22,104	-7.29%
YoY %	7.40%	13.85%	-47.46%	0.62%	-3.93%	2.16%	-	-
Horiz. %	63.45%	59.08%	51.89%	98.76%	98.15%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.96%	36.83%	38.01%	37.37%	33.17%	35.29%	34.10%	-
YoY %	-24.08%	-3.10%	1.71%	12.66%	-6.01%	3.49%	-	-
Horiz. %	81.99%	108.01%	111.47%	109.59%	97.27%	103.49%	100.00%	-
Total Cost	116,028	113,575	107,600	112,787	112,823	117,810	109,678	0.94%
YoY %	2.16%	5.55%	-4.60%	-0.03%	-4.23%	7.41%	-	-
Horiz. %	105.79%	103.55%	98.11%	102.83%	102.87%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,307	159,876	150,435	143,841	136,905	136,825	126,737	5.14%
YoY %	7.15%	6.28%	4.58%	5.07%	0.06%	7.96%	-	-
Horiz. %	135.17%	126.15%	118.70%	113.50%	108.02%	107.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	11,158	9,926	6,741	5,131	205	6,996	7,003	8.06%
YoY %	12.41%	47.25%	31.38%	2,402.93%	-97.07%	-0.10%	-	-
Horiz. %	159.33%	141.74%	96.26%	73.27%	2.93%	99.90%	100.00%	-
Div Payout %	79.55%	76.02%	58.78%	23.51%	0.95%	30.98%	31.69%	-
YoY %	4.64%	29.33%	150.02%	2,374.74%	-96.93%	-2.24%	-	-
Horiz. %	251.03%	239.89%	185.48%	74.19%	3.00%	97.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	171,307	159,876	150,435	143,841	136,905	136,825	126,737	5.14%
YoY %	7.15%	6.28%	4.58%	5.07%	0.06%	7.96%	-	-
Horiz. %	135.17%	126.15%	118.70%	113.50%	108.02%	107.96%	100.00%	-
NOSH	342,614	333,076	341,898	342,479	68,452	68,412	70,020	30.28%
YoY %	2.86%	-2.58%	-0.17%	400.32%	0.06%	-2.30%	-	-
Horiz. %	489.31%	475.69%	488.29%	489.12%	97.76%	97.70%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	11.25%	10.59%	9.91%	15.68%	16.13%	16.08%	16.77%	-
YoY %	6.23%	6.86%	-36.80%	-2.79%	0.31%	-4.11%	-	-
Horiz. %	67.08%	63.15%	59.09%	93.50%	96.18%	95.89%	100.00%	-
ROE	8.19%	8.17%	7.62%	15.18%	15.85%	16.50%	17.44%	-
YoY %	0.24%	7.22%	-49.80%	-4.23%	-3.94%	-5.39%	-	-
Horiz. %	46.96%	46.85%	43.69%	87.04%	90.88%	94.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	38.16	38.14	34.93	39.06	196.51	205.21	188.20	-23.34%
YoY %	0.05%	9.19%	-10.57%	-80.12%	-4.24%	9.04%	-	-
Horiz. %	20.28%	20.27%	18.56%	20.75%	104.42%	109.04%	100.00%	-
EPS	4.09	3.92	3.35	6.37	31.69	33.01	31.57	-28.85%
YoY %	4.34%	17.01%	-47.41%	-79.90%	-4.00%	4.56%	-	-
Horiz. %	12.96%	12.42%	10.61%	20.18%	100.38%	104.56%	100.00%	-
DPS	3.25	2.98	1.97	1.50	0.30	10.23	10.00	-17.07%
YoY %	9.06%	51.27%	31.33%	400.00%	-97.07%	2.30%	-	-
Horiz. %	32.50%	29.80%	19.70%	15.00%	3.00%	102.30%	100.00%	-
NAPS	0.50	0.48	0.44	0.42	2.00	2.00	1.81	-19.29%
YoY %	4.17%	9.09%	4.76%	-79.00%	0.00%	10.50%	-	-
Horiz. %	27.62%	26.52%	24.31%	23.20%	110.50%	110.50%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 342,479
RPS	31.24	30.35	28.54	31.96	32.15	33.55	31.49	-0.13%
YoY %	2.93%	6.34%	-10.70%	-0.59%	-4.17%	6.54%	-	-
Horiz. %	99.21%	96.38%	90.63%	101.49%	102.10%	106.54%	100.00%	-
EPS	3.35	3.12	2.74	5.22	5.18	5.40	5.28	-7.29%
YoY %	7.37%	13.87%	-47.51%	0.77%	-4.07%	2.27%	-	-
Horiz. %	63.45%	59.09%	51.89%	98.86%	98.11%	102.27%	100.00%	-
DPS	2.67	2.37	1.61	1.23	0.05	1.67	1.67	8.13%
YoY %	12.66%	47.20%	30.89%	2,360.00%	-97.01%	0.00%	-	-
Horiz. %	159.88%	141.92%	96.41%	73.65%	2.99%	100.00%	100.00%	-
NAPS	0.4094	0.3821	0.3595	0.3437	0.3272	0.327	0.3029	5.14%
YoY %	7.14%	6.29%	4.60%	5.04%	0.06%	7.96%	-	-
Horiz. %	135.16%	126.15%	118.69%	113.47%	108.02%	107.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.25	1.75	1.38	2.03	3.13	3.32	2.42	-
P/RPS	5.90	4.59	3.95	5.20	1.59	1.62	1.29	28.82%
YoY %	28.54%	16.20%	-24.04%	227.04%	-1.85%	25.58%	-	-
Horiz. %	457.36%	355.81%	306.20%	403.10%	123.26%	125.58%	100.00%	-
P/EPS	54.96	44.63	41.14	31.85	9.88	10.06	7.67	38.82%
YoY %	23.15%	8.48%	29.17%	222.37%	-1.79%	31.16%	-	-
Horiz. %	716.56%	581.88%	536.38%	415.25%	128.81%	131.16%	100.00%	-
EY	1.82	2.24	2.43	3.14	10.13	9.94	13.04	-27.96%
YoY %	-18.75%	-7.82%	-22.61%	-69.00%	1.91%	-23.77%	-	-
Horiz. %	13.96%	17.18%	18.63%	24.08%	77.68%	76.23%	100.00%	-
DY	1.44	1.70	1.43	0.74	0.10	3.08	4.13	-16.09%
YoY %	-15.29%	18.88%	93.24%	640.00%	-96.75%	-25.42%	-	-
Horiz. %	34.87%	41.16%	34.62%	17.92%	2.42%	74.58%	100.00%	-
P/NAPS	4.50	3.65	3.14	4.83	1.57	1.66	1.34	22.36%
YoY %	23.29%	16.24%	-34.99%	207.64%	-5.42%	23.88%	-	-
Horiz. %	335.82%	272.39%	234.33%	360.45%	117.16%	123.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	29/08/06	25/08/05	30/08/04	29/08/03	01/10/02	28/08/01	-
Price	2.18	1.65	1.53	1.77	3.03	3.33	3.07	-
P/RPS	5.71	4.33	4.38	4.53	1.54	1.62	1.63	23.22%
YoY %	31.87%	-1.14%	-3.31%	194.16%	-4.94%	-0.61%	-	-
Horiz. %	350.31%	265.64%	268.71%	277.91%	94.48%	99.39%	100.00%	-
P/EPS	53.25	42.08	45.61	27.77	9.56	10.09	9.73	32.73%
YoY %	26.54%	-7.74%	64.24%	190.48%	-5.25%	3.70%	-	-
Horiz. %	547.28%	432.48%	468.76%	285.41%	98.25%	103.70%	100.00%	-
EY	1.88	2.38	2.19	3.60	10.46	9.91	10.28	-24.64%
YoY %	-21.01%	8.68%	-39.17%	-65.58%	5.55%	-3.60%	-	-
Horiz. %	18.29%	23.15%	21.30%	35.02%	101.75%	96.40%	100.00%	-
DY	1.49	1.81	1.29	0.85	0.10	3.07	3.26	-12.22%
YoY %	-17.68%	40.31%	51.76%	750.00%	-96.74%	-5.83%	-	-
Horiz. %	45.71%	55.52%	39.57%	26.07%	3.07%	94.17%	100.00%	-
P/NAPS	4.36	3.44	3.48	4.21	1.52	1.67	1.70	16.98%
YoY %	26.74%	-1.15%	-17.34%	176.97%	-8.98%	-1.76%	-	-
Horiz. %	256.47%	202.35%	204.71%	247.65%	89.41%	98.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos