[AYER] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 13.43%
YoY- 666.61%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,083 96,512 115,537 110,340 69,372 48,914 16,395 212.35%
PBT 26,152 28,204 81,957 86,297 73,296 71,182 15,393 42.52%
Tax -6,719 -7,400 -13,102 -10,050 -6,077 -4,473 -3,648 50.42%
NP 19,433 20,804 68,855 76,247 67,219 66,709 11,745 40.02%
-
NP to SH 19,433 20,804 68,855 76,247 67,219 66,709 11,745 40.02%
-
Tax Rate 25.69% 26.24% 15.99% 11.65% 8.29% 6.28% 23.70% -
Total Cost 70,650 75,708 46,682 34,093 2,153 -17,795 4,650 516.50%
-
Net Worth 382,217 379,273 374,466 372,924 368,941 364,531 282,900 22.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,709 18,709 74 74 6,004 6,004 11,991 34.63%
Div Payout % 96.28% 89.93% 0.11% 0.10% 8.93% 9.00% 102.10% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 382,217 379,273 374,466 372,924 368,941 364,531 282,900 22.28%
NOSH 74,797 74,807 75,043 74,884 74,835 74,852 74,841 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.57% 21.56% 59.60% 69.10% 96.90% 136.38% 71.64% -
ROE 5.08% 5.49% 18.39% 20.45% 18.22% 18.30% 4.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 120.44 129.01 153.96 147.35 92.70 65.35 21.91 212.44%
EPS 25.98 27.81 91.75 101.82 89.82 89.12 15.69 40.09%
DPS 25.00 25.00 0.10 0.10 8.00 8.00 16.00 34.76%
NAPS 5.11 5.07 4.99 4.98 4.93 4.87 3.78 22.32%
Adjusted Per Share Value based on latest NOSH - 74,884
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 120.35 128.94 154.35 147.41 92.68 65.35 21.90 212.38%
EPS 25.96 27.79 91.99 101.86 89.80 89.12 15.69 40.01%
DPS 25.00 25.00 0.10 0.10 8.02 8.02 16.02 34.64%
NAPS 5.1062 5.0669 5.0027 4.9821 4.9289 4.87 3.7794 22.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.90 4.24 3.88 2.86 2.65 2.20 2.19 -
P/RPS 3.24 3.29 2.52 1.94 2.86 3.37 10.00 -52.92%
P/EPS 15.01 15.25 4.23 2.81 2.95 2.47 13.96 4.96%
EY 6.66 6.56 23.65 35.60 33.90 40.51 7.17 -4.81%
DY 6.41 5.90 0.03 0.03 3.02 3.64 7.31 -8.40%
P/NAPS 0.76 0.84 0.78 0.57 0.54 0.45 0.58 19.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 -
Price 3.68 3.88 3.68 3.12 2.55 2.35 2.25 -
P/RPS 3.06 3.01 2.39 2.12 2.75 3.60 10.27 -55.48%
P/EPS 14.16 13.95 4.01 3.06 2.84 2.64 14.34 -0.84%
EY 7.06 7.17 24.93 32.63 35.22 37.92 6.97 0.86%
DY 6.79 6.44 0.03 0.03 3.14 3.40 7.11 -3.03%
P/NAPS 0.72 0.77 0.74 0.63 0.52 0.48 0.60 12.96%

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