[AYS] YoY TTM 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- 3.77%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,662 125,521 109,441 137,040 138,308 142,033 123,388 1.46%
PBT 22,700 20,672 16,189 34,701 35,962 36,492 31,507 -5.31%
Tax -6,678 -7,805 -6,301 -12,413 -12,754 -12,748 -10,509 -7.27%
NP 16,022 12,867 9,888 22,288 23,208 23,744 20,998 -4.40%
-
NP to SH 15,200 12,488 9,888 23,147 23,208 23,744 20,998 -5.24%
-
Tax Rate 29.42% 37.76% 38.92% 35.77% 35.47% 34.93% 33.35% -
Total Cost 118,640 112,654 99,553 114,752 115,100 118,289 102,390 2.48%
-
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 5,131 205 10,497 7,003 8.06%
Div Payout % 73.41% 79.49% 68.18% 22.17% 0.88% 44.21% 33.35% -
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 11.90% 10.25% 9.04% 16.26% 16.78% 16.72% 17.02% -
ROE 8.85% 7.70% 6.82% 16.92% 16.97% 17.58% 17.64% -
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 39.22 37.93 32.47 200.29 202.24 203.01 176.18 -22.14%
EPS 4.43 3.77 2.93 33.83 33.94 33.94 29.98 -27.27%
DPS 3.25 3.00 2.00 7.50 0.30 15.00 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 32.18 30.00 26.15 32.75 33.05 33.94 29.49 1.46%
EPS 3.63 2.98 2.36 5.53 5.55 5.67 5.02 -5.25%
DPS 2.67 2.37 1.61 1.23 0.05 2.51 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 5.23 3.30 4.68 1.45 1.61 1.76 1.37 25.00%
P/EPS 46.30 33.12 51.82 8.57 9.58 10.55 8.07 33.78%
EY 2.16 3.02 1.93 11.67 10.44 9.48 12.39 -25.24%
DY 1.59 2.40 1.32 2.59 0.09 4.19 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 - -
Price 2.23 1.50 1.47 2.85 3.25 3.73 0.00 -
P/RPS 5.69 3.95 4.53 1.42 1.61 1.84 0.00 -
P/EPS 50.37 39.75 50.11 8.42 9.58 10.99 0.00 -
EY 1.99 2.52 2.00 11.87 10.44 9.10 0.00 -
DY 1.46 2.00 1.36 2.63 0.09 4.02 0.00 -
P/NAPS 4.46 3.06 3.42 1.43 1.63 1.93 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