[AYER] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -6.59%
YoY- -71.09%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 107,709 97,242 72,668 90,083 96,512 115,537 110,340 -1.59%
PBT 25,432 17,286 17,020 26,152 28,204 81,957 86,297 -55.68%
Tax -7,123 -2,407 -3,359 -6,719 -7,400 -13,102 -10,050 -20.48%
NP 18,309 14,879 13,661 19,433 20,804 68,855 76,247 -61.33%
-
NP to SH 18,309 14,879 13,661 19,433 20,804 68,855 76,247 -61.33%
-
Tax Rate 28.01% 13.92% 19.74% 25.69% 26.24% 15.99% 11.65% -
Total Cost 89,400 82,363 59,007 70,650 75,708 46,682 34,093 90.04%
-
Net Worth 388,421 379,520 377,547 382,217 379,273 374,466 372,924 2.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 11,226 11,221 11,221 18,709 18,709 74 74 2735.75%
Div Payout % 61.31% 75.42% 82.14% 96.28% 89.93% 0.11% 0.10% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 388,421 379,520 377,547 382,217 379,273 374,466 372,924 2.74%
NOSH 74,840 74,856 74,910 74,797 74,807 75,043 74,884 -0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.00% 15.30% 18.80% 21.57% 21.56% 59.60% 69.10% -
ROE 4.71% 3.92% 3.62% 5.08% 5.49% 18.39% 20.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.92 129.91 97.01 120.44 129.01 153.96 147.35 -1.55%
EPS 24.46 19.88 18.24 25.98 27.81 91.75 101.82 -61.32%
DPS 15.00 15.00 15.00 25.00 25.00 0.10 0.10 2714.51%
NAPS 5.19 5.07 5.04 5.11 5.07 4.99 4.98 2.78%
Adjusted Per Share Value based on latest NOSH - 74,797
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 143.89 129.91 97.08 120.35 128.94 154.35 147.41 -1.59%
EPS 24.46 19.88 18.25 25.96 27.79 91.99 101.86 -61.33%
DPS 15.00 14.99 14.99 25.00 25.00 0.10 0.10 2714.51%
NAPS 5.1891 5.0702 5.0439 5.1062 5.0669 5.0027 4.9821 2.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.50 3.98 3.98 3.90 4.24 3.88 2.86 -
P/RPS 2.43 3.06 4.10 3.24 3.29 2.52 1.94 16.18%
P/EPS 14.31 20.02 21.82 15.01 15.25 4.23 2.81 195.70%
EY 6.99 4.99 4.58 6.66 6.56 23.65 35.60 -66.18%
DY 4.29 3.77 3.77 6.41 5.90 0.03 0.03 2626.33%
P/NAPS 0.67 0.79 0.79 0.76 0.84 0.78 0.57 11.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 -
Price 3.50 3.86 3.94 3.68 3.88 3.68 3.12 -
P/RPS 2.43 2.97 4.06 3.06 3.01 2.39 2.12 9.51%
P/EPS 14.31 19.42 21.61 14.16 13.95 4.01 3.06 179.38%
EY 6.99 5.15 4.63 7.06 7.17 24.93 32.63 -64.16%
DY 4.29 3.89 3.81 6.79 6.44 0.03 0.03 2626.33%
P/NAPS 0.67 0.76 0.78 0.72 0.77 0.74 0.63 4.18%

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