[AYS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.05%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 132,796 126,076 112,365 139,455 134,555 144,157 125,863 0.89%
PBT 21,481 21,184 16,632 34,959 33,333 36,966 31,808 -6.33%
Tax -6,254 -7,838 -6,420 -12,659 -11,380 -13,388 -10,626 -8.45%
NP 15,227 13,346 10,212 22,300 21,953 23,578 21,182 -5.35%
-
NP to SH 14,413 12,832 10,212 23,159 21,953 23,578 21,182 -6.21%
-
Tax Rate 29.11% 37.00% 38.60% 36.21% 34.14% 36.22% 33.41% -
Total Cost 117,569 112,730 102,153 117,155 112,602 120,579 104,681 1.95%
-
Net Worth 171,147 158,620 143,651 136,656 136,747 131,264 122,398 5.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,158 9,926 6,741 5,131 205 10,497 7,003 8.06%
Div Payout % 77.42% 77.36% 66.02% 22.16% 0.93% 44.52% 33.06% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 171,147 158,620 143,651 136,656 136,747 131,264 122,398 5.74%
NOSH 342,295 330,459 342,027 68,328 68,373 68,725 69,941 30.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.47% 10.59% 9.09% 15.99% 16.32% 16.36% 16.83% -
ROE 8.42% 8.09% 7.11% 16.95% 16.05% 17.96% 17.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.80 38.15 32.85 204.10 196.79 209.76 179.95 -22.55%
EPS 4.21 3.88 2.99 33.89 32.11 34.31 30.29 -28.01%
DPS 3.26 3.00 1.97 7.50 0.30 15.00 10.01 -17.04%
NAPS 0.50 0.48 0.42 2.00 2.00 1.91 1.75 -18.83%
Adjusted Per Share Value based on latest NOSH - 68,328
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.73 30.13 26.85 33.33 32.15 34.45 30.08 0.89%
EPS 3.44 3.07 2.44 5.53 5.25 5.63 5.06 -6.22%
DPS 2.67 2.37 1.61 1.23 0.05 2.51 1.67 8.13%
NAPS 0.409 0.3791 0.3433 0.3266 0.3268 0.3137 0.2925 5.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.97 1.38 1.30 2.75 3.28 3.73 2.04 -
P/RPS 5.08 3.62 3.96 1.35 1.67 1.78 1.13 28.45%
P/EPS 46.79 35.54 43.54 8.11 10.22 10.87 6.74 38.09%
EY 2.14 2.81 2.30 12.33 9.79 9.20 14.85 -27.58%
DY 1.65 2.18 1.52 2.73 0.09 4.02 4.91 -16.61%
P/NAPS 3.94 2.88 3.10 1.38 1.64 1.95 1.17 22.41%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 30/05/05 27/05/04 29/05/03 30/05/02 23/05/01 -
Price 2.23 1.52 1.20 2.67 3.17 3.65 2.49 -
P/RPS 5.75 3.98 3.65 1.31 1.61 1.74 1.38 26.83%
P/EPS 52.96 39.14 40.19 7.88 9.87 10.64 8.22 36.39%
EY 1.89 2.55 2.49 12.69 10.13 9.40 12.16 -26.66%
DY 1.46 1.98 1.64 2.81 0.09 4.11 4.02 -15.52%
P/NAPS 4.46 3.17 2.86 1.34 1.59 1.91 1.42 21.00%

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