[AYER] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 467.98%
YoY- 447.02%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 115,537 110,340 69,372 48,914 16,395 19,427 22,898 193.31%
PBT 81,957 86,297 73,296 71,182 15,393 15,730 20,919 147.90%
Tax -13,102 -10,050 -6,077 -4,473 -3,648 -5,784 -7,943 39.47%
NP 68,855 76,247 67,219 66,709 11,745 9,946 12,976 203.30%
-
NP to SH 68,855 76,247 67,219 66,709 11,745 9,946 12,976 203.30%
-
Tax Rate 15.99% 11.65% 8.29% 6.28% 23.70% 36.77% 37.97% -
Total Cost 46,682 34,093 2,153 -17,795 4,650 9,481 9,922 179.98%
-
Net Worth 374,466 372,924 368,941 364,531 282,900 275,456 278,308 21.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 74 74 6,004 6,004 11,991 11,991 5,987 -94.61%
Div Payout % 0.11% 0.10% 8.93% 9.00% 102.10% 120.57% 46.14% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 374,466 372,924 368,941 364,531 282,900 275,456 278,308 21.81%
NOSH 75,043 74,884 74,835 74,852 74,841 75,056 74,814 0.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 59.60% 69.10% 96.90% 136.38% 71.64% 51.20% 56.67% -
ROE 18.39% 20.45% 18.22% 18.30% 4.15% 3.61% 4.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 153.96 147.35 92.70 65.35 21.91 25.88 30.61 192.69%
EPS 91.75 101.82 89.82 89.12 15.69 13.25 17.34 202.72%
DPS 0.10 0.10 8.00 8.00 16.00 16.00 8.00 -94.57%
NAPS 4.99 4.98 4.93 4.87 3.78 3.67 3.72 21.56%
Adjusted Per Share Value based on latest NOSH - 74,852
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 154.35 147.41 92.68 65.35 21.90 25.95 30.59 193.31%
EPS 91.99 101.86 89.80 89.12 15.69 13.29 17.34 203.25%
DPS 0.10 0.10 8.02 8.02 16.02 16.02 8.00 -94.57%
NAPS 5.0027 4.9821 4.9289 4.87 3.7794 3.68 3.7181 21.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.88 2.86 2.65 2.20 2.19 2.12 2.20 -
P/RPS 2.52 1.94 2.86 3.37 10.00 8.19 7.19 -50.19%
P/EPS 4.23 2.81 2.95 2.47 13.96 16.00 12.68 -51.80%
EY 23.65 35.60 33.90 40.51 7.17 6.25 7.88 107.65%
DY 0.03 0.03 3.02 3.64 7.31 7.55 3.64 -95.88%
P/NAPS 0.78 0.57 0.54 0.45 0.58 0.58 0.59 20.39%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 23/08/05 -
Price 3.68 3.12 2.55 2.35 2.25 2.23 2.25 -
P/RPS 2.39 2.12 2.75 3.60 10.27 8.62 7.35 -52.61%
P/EPS 4.01 3.06 2.84 2.64 14.34 16.83 12.97 -54.17%
EY 24.93 32.63 35.22 37.92 6.97 5.94 7.71 118.19%
DY 0.03 0.03 3.14 3.40 7.11 7.17 3.56 -95.82%
P/NAPS 0.74 0.63 0.52 0.48 0.60 0.61 0.60 14.96%

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