[AYS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.82%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 130,538 124,027 116,679 132,958 142,890 140,653 88,868 6.61%
PBT 22,091 20,561 23,369 32,908 36,842 36,224 22,297 -0.15%
Tax -7,023 -9,174 -8,347 -11,461 -12,873 -12,742 -6,900 0.29%
NP 15,068 11,387 15,022 21,447 23,969 23,482 15,397 -0.35%
-
NP to SH 14,224 11,080 15,022 22,306 23,969 23,482 15,397 -1.31%
-
Tax Rate 31.79% 44.62% 35.72% 34.83% 34.94% 35.18% 30.95% -
Total Cost 115,470 112,640 101,657 111,511 118,921 117,171 73,471 7.82%
-
Net Worth 168,281 154,720 137,868 136,857 150,541 134,346 63,813 17.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,926 6,741 5,131 102 17,260 10,502 - -
Div Payout % 69.79% 60.85% 34.16% 0.46% 72.01% 44.72% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 168,281 154,720 137,868 136,857 150,541 134,346 63,813 17.53%
NOSH 343,431 343,823 320,624 68,428 68,427 69,972 63,813 32.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.54% 9.18% 12.87% 16.13% 16.77% 16.69% 17.33% -
ROE 8.45% 7.16% 10.90% 16.30% 15.92% 17.48% 24.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.01 36.07 36.39 194.30 208.82 201.01 139.26 -19.45%
EPS 4.14 3.22 4.69 32.60 35.03 33.56 24.13 -25.44%
DPS 2.89 2.00 1.60 0.15 25.22 15.00 0.00 -
NAPS 0.49 0.45 0.43 2.00 2.20 1.92 1.00 -11.20%
Adjusted Per Share Value based on latest NOSH - 68,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.19 29.64 27.88 31.77 34.15 33.61 21.24 6.60%
EPS 3.40 2.65 3.59 5.33 5.73 5.61 3.68 -1.30%
DPS 2.37 1.61 1.23 0.02 4.12 2.51 0.00 -
NAPS 0.4021 0.3697 0.3295 0.3271 0.3598 0.3211 0.1525 17.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 1.50 1.62 2.80 3.32 2.65 2.77 -
P/RPS 4.42 4.16 4.45 1.44 1.59 1.32 1.99 14.21%
P/EPS 40.56 46.55 34.58 8.59 9.48 7.90 11.48 23.40%
EY 2.47 2.15 2.89 11.64 10.55 12.66 8.71 -18.93%
DY 1.72 1.33 0.99 0.05 7.60 5.66 0.00 -
P/NAPS 3.43 3.33 3.77 1.40 1.51 1.38 2.77 3.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 29/11/04 20/11/03 11/11/02 27/11/01 - -
Price 1.92 1.37 1.58 2.87 3.28 3.05 0.00 -
P/RPS 5.05 3.80 4.34 1.48 1.57 1.52 0.00 -
P/EPS 46.36 42.51 33.72 8.80 9.36 9.09 0.00 -
EY 2.16 2.35 2.97 11.36 10.68 11.00 0.00 -
DY 1.51 1.46 1.01 0.05 7.69 4.92 0.00 -
P/NAPS 3.92 3.04 3.67 1.44 1.49 1.59 0.00 -

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
Post a Comment