[AYS] YoY TTM 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- 6.86%
YoY- 21.72%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 228,002 185,383 141,990 134,662 125,521 109,441 137,040 8.84%
PBT 36,997 28,620 23,732 22,700 20,672 16,189 34,701 1.07%
Tax -9,959 -7,765 -6,894 -6,678 -7,805 -6,301 -12,413 -3.60%
NP 27,038 20,855 16,838 16,022 12,867 9,888 22,288 3.26%
-
NP to SH 26,831 18,101 16,120 15,200 12,488 9,888 23,147 2.48%
-
Tax Rate 26.92% 27.13% 29.05% 29.42% 37.76% 38.92% 35.77% -
Total Cost 200,964 164,528 125,152 118,640 112,654 99,553 114,752 9.77%
-
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 % 41.47% 56.60% 63.66% 73.41% 79.49% 68.18% 22.17% -
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 11.86% 11.25% 11.86% 11.90% 10.25% 9.04% 16.26% -
ROE 12.85% 9.64% 9.06% 8.85% 7.70% 6.82% 16.92% -
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 66.59 54.29 41.51 39.22 37.93 32.47 200.29 -16.75%
EPS 7.84 5.30 4.71 4.43 3.77 2.93 33.83 -21.60%
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 54.49 44.30 33.93 32.18 30.00 26.15 32.75 8.84%
EPS 6.41 4.33 3.85 3.63 2.98 2.36 5.53 2.48%
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 3.03 3.00 5.71 5.23 3.30 4.68 1.45 13.05%
P/EPS 25.78 30.75 50.29 46.30 33.12 51.82 8.57 20.12%
EY 3.88 3.25 1.99 2.16 3.02 1.93 11.67 -16.75%
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 3.11 3.08 5.71 5.69 3.95 4.53 1.42 13.94%
P/EPS 26.42 31.51 50.29 50.37 39.75 50.11 8.42 20.97%
EY 3.79 3.17 1.99 1.99 2.52 2.00 11.87 -17.31%
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