[AYER] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.28%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 105,636 89,472 71,644 96,512 104,662 137,160 97,360 5.57%
PBT 18,722 18,990 16,200 28,204 33,280 41,358 24,408 -16.16%
Tax -5,876 -3,882 -4,352 -7,400 -12,533 -11,964 -7,076 -11.62%
NP 12,846 15,108 11,848 20,804 20,746 29,394 17,332 -18.05%
-
NP to SH 12,846 15,108 11,848 20,804 20,746 29,394 17,332 -18.05%
-
Tax Rate 31.39% 20.44% 26.86% 26.24% 37.66% 28.93% 28.99% -
Total Cost 92,789 74,364 59,796 75,708 83,916 107,766 80,028 10.33%
-
Net Worth 379,560 377,325 382,217 379,547 373,649 372,853 368,941 1.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 14,972 - - 11,229 9,983 14,974 - -
Div Payout % 116.55% - - 53.98% 48.12% 50.94% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 379,560 377,325 382,217 379,547 373,649 372,853 368,941 1.90%
NOSH 74,864 74,866 74,797 74,861 74,879 74,870 74,835 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.16% 16.89% 16.54% 21.56% 19.82% 21.43% 17.80% -
ROE 3.38% 4.00% 3.10% 5.48% 5.55% 7.88% 4.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 141.10 119.51 95.78 128.92 139.77 183.20 130.10 5.54%
EPS 17.16 20.18 15.84 27.79 27.71 39.26 23.16 -18.07%
DPS 20.00 0.00 0.00 15.00 13.33 20.00 0.00 -
NAPS 5.07 5.04 5.11 5.07 4.99 4.98 4.93 1.87%
Adjusted Per Share Value based on latest NOSH - 74,807
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 141.12 119.53 95.71 128.94 139.82 183.24 130.07 5.57%
EPS 17.16 20.18 15.83 27.79 27.72 39.27 23.15 -18.05%
DPS 20.00 0.00 0.00 15.00 13.34 20.00 0.00 -
NAPS 5.0707 5.0409 5.1062 5.0706 4.9918 4.9811 4.9289 1.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.98 3.98 3.90 4.24 3.88 2.86 2.65 -
P/RPS 2.82 3.33 4.07 3.29 2.78 1.56 2.04 24.01%
P/EPS 23.19 19.72 24.62 15.26 14.00 7.28 11.44 59.96%
EY 4.31 5.07 4.06 6.55 7.14 13.73 8.74 -37.50%
DY 5.03 0.00 0.00 3.54 3.44 6.99 0.00 -
P/NAPS 0.79 0.79 0.76 0.84 0.78 0.57 0.54 28.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 3.86 3.94 3.68 3.88 3.68 3.12 2.55 -
P/RPS 2.74 3.30 3.84 3.01 2.63 1.70 1.96 24.94%
P/EPS 22.49 19.52 23.23 13.96 13.28 7.95 11.01 60.78%
EY 4.45 5.12 4.30 7.16 7.53 12.58 9.08 -37.75%
DY 5.18 0.00 0.00 3.87 3.62 6.41 0.00 -
P/NAPS 0.76 0.78 0.72 0.77 0.74 0.63 0.52 28.69%

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