[AYER] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -29.7%
YoY- -82.08%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 123,587 107,709 97,242 72,668 90,083 96,512 115,537 4.59%
PBT 32,028 25,432 17,286 17,020 26,152 28,204 81,957 -46.57%
Tax -9,018 -7,123 -2,407 -3,359 -6,719 -7,400 -13,102 -22.06%
NP 23,010 18,309 14,879 13,661 19,433 20,804 68,855 -51.87%
-
NP to SH 23,010 18,309 14,879 13,661 19,433 20,804 68,855 -51.87%
-
Tax Rate 28.16% 28.01% 13.92% 19.74% 25.69% 26.24% 15.99% -
Total Cost 100,577 89,400 82,363 59,007 70,650 75,708 46,682 66.89%
-
Net Worth 395,871 388,421 379,520 377,547 382,217 379,273 374,466 3.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,226 11,226 11,221 11,221 18,709 18,709 74 2753.15%
Div Payout % 48.79% 61.31% 75.42% 82.14% 96.28% 89.93% 0.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 395,871 388,421 379,520 377,547 382,217 379,273 374,466 3.77%
NOSH 74,833 74,840 74,856 74,910 74,797 74,807 75,043 -0.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.62% 17.00% 15.30% 18.80% 21.57% 21.56% 59.60% -
ROE 5.81% 4.71% 3.92% 3.62% 5.08% 5.49% 18.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.15 143.92 129.91 97.01 120.44 129.01 153.96 4.79%
EPS 30.75 24.46 19.88 18.24 25.98 27.81 91.75 -51.78%
DPS 15.00 15.00 15.00 15.00 25.00 25.00 0.10 2731.74%
NAPS 5.29 5.19 5.07 5.04 5.11 5.07 4.99 3.97%
Adjusted Per Share Value based on latest NOSH - 74,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.11 143.89 129.91 97.08 120.35 128.94 154.35 4.59%
EPS 30.74 24.46 19.88 18.25 25.96 27.79 91.99 -51.87%
DPS 15.00 15.00 14.99 14.99 25.00 25.00 0.10 2731.74%
NAPS 5.2887 5.1891 5.0702 5.0439 5.1062 5.0669 5.0027 3.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.42 3.50 3.98 3.98 3.90 4.24 3.88 -
P/RPS 2.07 2.43 3.06 4.10 3.24 3.29 2.52 -12.30%
P/EPS 11.12 14.31 20.02 21.82 15.01 15.25 4.23 90.58%
EY 8.99 6.99 4.99 4.58 6.66 6.56 23.65 -47.55%
DY 4.39 4.29 3.77 3.77 6.41 5.90 0.03 2685.36%
P/NAPS 0.65 0.67 0.79 0.79 0.76 0.84 0.78 -11.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 3.46 3.50 3.86 3.94 3.68 3.88 3.68 -
P/RPS 2.10 2.43 2.97 4.06 3.06 3.01 2.39 -8.26%
P/EPS 11.25 14.31 19.42 21.61 14.16 13.95 4.01 99.04%
EY 8.89 6.99 5.15 4.63 7.06 7.17 24.93 -49.74%
DY 4.34 4.29 3.89 3.81 6.79 6.44 0.03 2664.15%
P/NAPS 0.65 0.67 0.76 0.78 0.72 0.77 0.74 -8.28%

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