[AYS] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.71%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 185,383 141,990 134,662 125,521 109,441 137,040 138,308 4.99%
PBT 28,620 23,732 22,700 20,672 16,189 34,701 35,962 -3.73%
Tax -7,765 -6,894 -6,678 -7,805 -6,301 -12,413 -12,754 -7.93%
NP 20,855 16,838 16,022 12,867 9,888 22,288 23,208 -1.76%
-
NP to SH 18,101 16,120 15,200 12,488 9,888 23,147 23,208 -4.05%
-
Tax Rate 27.13% 29.05% 29.42% 37.76% 38.92% 35.77% 35.47% -
Total Cost 164,528 125,152 118,640 112,654 99,553 114,752 115,100 6.12%
-
Net Worth 187,820 177,883 171,666 162,138 144,945 136,842 136,777 5.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 10,244 10,262 11,158 9,926 6,741 5,131 205 91.80%
Div Payout % 56.60% 63.66% 73.41% 79.49% 68.18% 22.17% 0.88% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 187,820 177,883 171,666 162,138 144,945 136,842 136,777 5.42%
NOSH 341,492 342,083 343,333 330,895 337,083 68,421 68,388 30.70%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.25% 11.86% 11.90% 10.25% 9.04% 16.26% 16.78% -
ROE 9.64% 9.06% 8.85% 7.70% 6.82% 16.92% 16.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.29 41.51 39.22 37.93 32.47 200.29 202.24 -19.66%
EPS 5.30 4.71 4.43 3.77 2.93 33.83 33.94 -26.59%
DPS 3.00 3.00 3.25 3.00 2.00 7.50 0.30 46.72%
NAPS 0.55 0.52 0.50 0.49 0.43 2.00 2.00 -19.34%
Adjusted Per Share Value based on latest NOSH - 330,895
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 44.30 33.93 32.18 30.00 26.15 32.75 33.05 4.99%
EPS 4.33 3.85 3.63 2.98 2.36 5.53 5.55 -4.04%
DPS 2.45 2.45 2.67 2.37 1.61 1.23 0.05 91.17%
NAPS 0.4488 0.4251 0.4102 0.3875 0.3464 0.327 0.3269 5.41%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.63 2.37 2.05 1.25 1.52 2.90 3.25 -
P/RPS 3.00 5.71 5.23 3.30 4.68 1.45 1.61 10.91%
P/EPS 30.75 50.29 46.30 33.12 51.82 8.57 9.58 21.43%
EY 3.25 1.99 2.16 3.02 1.93 11.67 10.44 -17.66%
DY 1.84 1.27 1.59 2.40 1.32 2.59 0.09 65.28%
P/NAPS 2.96 4.56 4.10 2.55 3.53 1.45 1.63 10.44%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/05/07 27/02/06 28/02/05 26/02/04 26/02/03 -
Price 1.67 2.37 2.23 1.50 1.47 2.85 3.25 -
P/RPS 3.08 5.71 5.69 3.95 4.53 1.42 1.61 11.40%
P/EPS 31.51 50.29 50.37 39.75 50.11 8.42 9.58 21.92%
EY 3.17 1.99 1.99 2.52 2.00 11.87 10.44 -18.00%
DY 1.80 1.27 1.46 2.00 1.36 2.63 0.09 64.67%
P/NAPS 3.04 4.56 4.46 3.06 3.42 1.43 1.63 10.93%

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