[AYER] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 6.4%
YoY- 16.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,914 16,395 19,427 22,898 26,086 26,851 23,757 61.91%
PBT 71,182 15,393 15,730 20,919 21,156 22,512 19,057 140.93%
Tax -4,473 -3,648 -5,784 -7,943 -8,961 -8,690 -8,009 -32.20%
NP 66,709 11,745 9,946 12,976 12,195 13,822 11,048 231.95%
-
NP to SH 66,709 11,745 9,946 12,976 12,195 13,822 10,522 242.93%
-
Tax Rate 6.28% 23.70% 36.77% 37.97% 42.36% 38.60% 42.03% -
Total Cost -17,795 4,650 9,481 9,922 13,891 13,029 12,709 -
-
Net Worth 364,531 282,900 275,456 278,308 274,673 276,364 269,598 22.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,004 11,991 11,991 5,987 5,987 5,250 5,250 9.36%
Div Payout % 9.00% 102.10% 120.57% 46.14% 49.10% 37.98% 49.90% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 364,531 282,900 275,456 278,308 274,673 276,364 269,598 22.29%
NOSH 74,852 74,841 75,056 74,814 74,843 74,895 74,888 -0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 136.38% 71.64% 51.20% 56.67% 46.75% 51.48% 46.50% -
ROE 18.30% 4.15% 3.61% 4.66% 4.44% 5.00% 3.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.35 21.91 25.88 30.61 34.85 35.85 31.72 61.98%
EPS 89.12 15.69 13.25 17.34 16.29 18.46 14.05 243.04%
DPS 8.00 16.00 16.00 8.00 8.00 7.01 7.01 9.21%
NAPS 4.87 3.78 3.67 3.72 3.67 3.69 3.60 22.33%
Adjusted Per Share Value based on latest NOSH - 74,814
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.35 21.90 25.95 30.59 34.85 35.87 31.74 61.91%
EPS 89.12 15.69 13.29 17.34 16.29 18.47 14.06 242.88%
DPS 8.02 16.02 16.02 8.00 8.00 7.01 7.01 9.39%
NAPS 4.87 3.7794 3.68 3.7181 3.6695 3.6921 3.6017 22.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.19 2.12 2.20 2.37 2.36 2.56 -
P/RPS 3.37 10.00 8.19 7.19 6.80 6.58 8.07 -44.16%
P/EPS 2.47 13.96 16.00 12.68 14.55 12.79 18.22 -73.64%
EY 40.51 7.17 6.25 7.88 6.88 7.82 5.49 279.47%
DY 3.64 7.31 7.55 3.64 3.38 2.97 2.74 20.86%
P/NAPS 0.45 0.58 0.58 0.59 0.65 0.64 0.71 -26.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 -
Price 2.35 2.25 2.23 2.25 2.02 2.35 2.40 -
P/RPS 3.60 10.27 8.62 7.35 5.80 6.55 7.57 -39.10%
P/EPS 2.64 14.34 16.83 12.97 12.40 12.73 17.08 -71.23%
EY 37.92 6.97 5.94 7.71 8.07 7.85 5.85 248.04%
DY 3.40 7.11 7.17 3.56 3.96 2.98 2.92 10.68%
P/NAPS 0.48 0.60 0.61 0.60 0.55 0.64 0.67 -19.95%

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