[AYER] YoY TTM Result on 30-Jun-2006 [#1]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- 0.76%

YoY- 418.03%

Quarter Report

TAHPS Q1 30062006.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	112,370	123,587	90,083	69,372	22,898	17,647	4,037	73.99%
YoY %	-9.08%	37.19%	29.85%	202.96%	29.76%	337.13%	-	-
Horiz. %	2,783.50%	3,061.36%	2,231.43%	1,718.40%	567.20%	437.13%	100.00%	-
PBT	26,075	32,028	26,152	73,296	20,919	19,280	16,077	8.38%
YoY %	-18.59%	22.47%	-64.32%	250.38%	8.50%	19.92%	-	-
Horiz. %	162.19%	199.22%	162.67%	455.91%	130.12%	119.92%	100.00%	-
Tax	-8,680	-9,018	-6,719	-6,077	-7,943	-7,581	-4,628	11.04%
YoY %	3.75%	-34.22%	-10.56%	23.49%	-4.78%	-63.81%	-	-
Horiz. %	187.55%	194.86%	145.18%	131.31%	171.63%	163.81%	100.00%	-
NP	17,395	23,010	19,433	67,219	12,976	11,699	11,449	7.21%
YoY %	-24.40%	18.41%	-71.09%	418.03%	10.92%	2.18%	-	-
Horiz. %	151.93%	200.98%	169.74%	587.12%	113.34%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,395	23,010	19,433	67,219	12,976	11,173	11,449	7.21%
YoY %	-24.40%	18.41%	-71.09%	418.03%	16.14%	-2.41%	-	-
Horiz. %	151.93%	200.98%	169.74%	587.12%	113.34%	97.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.29%	28.16%	25.69%	8.29%	37.97%	39.32%	28.79%	-
YoY %	18.22%	9.61%	209.89%	-78.17%	-3.43%	36.58%	-	-
Horiz. %	115.63%	97.81%	89.23%	28.79%	131.89%	136.58%	100.00%	-
Total Cost	94,975	100,577	70,650	2,153	9,922	5,948	-7,412	-
YoY %	-5.57%	42.36%	3,181.47%	-78.30%	66.81%	180.25%	-	-
Horiz. %	-1,281.37%	-1,356.95%	-953.18%	-29.05%	-133.86%	-80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,727	395,871	382,217	368,941	278,308	270,483	262,105	7.59%
YoY %	2.74%	3.57%	3.60%	32.57%	2.89%	3.20%	-	-
Horiz. %	155.18%	151.04%	145.83%	140.76%	106.18%	103.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,187	11,226	18,709	6,004	5,987	5,250	3,747	16.10%
YoY %	-18.16%	-40.00%	211.61%	0.28%	14.04%	40.11%	-	-
Horiz. %	245.18%	299.60%	499.31%	160.23%	159.78%	140.11%	100.00%	-
Div Payout %	52.82%	48.79%	96.28%	8.93%	46.14%	46.99%	32.74%	-
YoY %	8.26%	-49.32%	978.16%	-80.65%	-1.81%	43.52%	-	-
Horiz. %	161.33%	149.02%	294.07%	27.28%	140.93%	143.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	406,727	395,871	382,217	368,941	278,308	270,483	262,105	7.59%
YoY %	2.74%	3.57%	3.60%	32.57%	2.89%	3.20%	-	-
Horiz. %	155.18%	151.04%	145.83%	140.76%	106.18%	103.20%	100.00%	-
NOSH	74,903	74,833	74,797	74,835	74,814	74,926	74,887	0.00%
YoY %	0.09%	0.05%	-0.05%	0.03%	-0.15%	0.05%	-	-
Horiz. %	100.02%	99.93%	99.88%	99.93%	99.90%	100.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	15.48%	18.62%	21.57%	96.90%	56.67%	66.29%	283.60%	-
YoY %	-16.86%	-13.68%	-77.74%	70.99%	-14.51%	-76.63%	-	-
Horiz. %	5.46%	6.57%	7.61%	34.17%	19.98%	23.37%	100.00%	-
ROE	4.28%	5.81%	5.08%	18.22%	4.66%	4.13%	4.37%	-
YoY %	-26.33%	14.37%	-72.12%	290.99%	12.83%	-5.49%	-	-
Horiz. %	97.94%	132.95%	116.25%	416.93%	106.64%	94.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	150.02	165.15	120.44	92.70	30.61	23.55	5.39	73.99%
YoY %	-9.16%	37.12%	29.92%	202.84%	29.98%	336.92%	-	-
Horiz. %	2,783.30%	3,064.01%	2,234.51%	1,719.85%	567.90%	436.92%	100.00%	-
EPS	23.22	30.75	25.98	89.82	17.34	14.91	15.29	7.20%
YoY %	-24.49%	18.36%	-71.08%	417.99%	16.30%	-2.49%	-	-
Horiz. %	151.86%	201.11%	169.91%	587.44%	113.41%	97.51%	100.00%	-
DPS	12.25	15.00	25.00	8.00	8.00	7.01	5.00	16.09%
YoY %	-18.33%	-40.00%	212.50%	0.00%	14.12%	40.20%	-	-
Horiz. %	245.00%	300.00%	500.00%	160.00%	160.00%	140.20%	100.00%	-
NAPS	5.43	5.29	5.11	4.93	3.72	3.61	3.50	7.58%
YoY %	2.65%	3.52%	3.65%	32.53%	3.05%	3.14%	-	-
Horiz. %	155.14%	151.14%	146.00%	140.86%	106.29%	103.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 74,835
RPS	150.12	165.11	120.35	92.68	30.59	23.58	5.39	74.01%
YoY %	-9.08%	37.19%	29.86%	202.97%	29.73%	337.48%	-	-
Horiz. %	2,785.16%	3,063.27%	2,232.84%	1,719.48%	567.53%	437.48%	100.00%	-
EPS	23.24	30.74	25.96	89.80	17.34	14.93	15.30	7.20%
YoY %	-24.40%	18.41%	-71.09%	417.88%	16.14%	-2.42%	-	-
Horiz. %	151.90%	200.92%	169.67%	586.93%	113.33%	97.58%	100.00%	-
DPS	12.27	15.00	25.00	8.02	8.00	7.01	5.01	16.08%
YoY %	-18.20%	-40.00%	211.72%	0.25%	14.12%	39.92%	-	-
Horiz. %	244.91%	299.40%	499.00%	160.08%	159.68%	139.92%	100.00%	-
NAPS	5.4337	5.2887	5.1062	4.9289	3.7181	3.6135	3.5016	7.59%
YoY %	2.74%	3.57%	3.60%	32.57%	2.89%	3.20%	-	-
Horiz. %	155.18%	151.04%	145.82%	140.76%	106.18%	103.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	3.10	3.42	3.90	2.65	2.20	2.36	2.38	-
P/RPS	2.07	2.07	3.24	2.86	7.19	10.02	44.15	-39.92%
YoY %	0.00%	-36.11%	13.29%	-60.22%	-28.24%	-77.30%	-	-
Horiz. %	4.69%	4.69%	7.34%	6.48%	16.29%	22.70%	100.00%	-
P/EPS	13.35	11.12	15.01	2.95	12.68	15.83	15.57	-2.52%
YoY %	20.05%	-25.92%	408.81%	-76.74%	-19.90%	1.67%	-	-
Horiz. %	85.74%	71.42%	96.40%	18.95%	81.44%	101.67%	100.00%	-
EY	7.49	8.99	6.66	33.90	7.88	6.32	6.42	2.60%
YoY %	-16.69%	34.98%	-80.35%	330.20%	24.68%	-1.56%	-	-
Horiz. %	116.67%	140.03%	103.74%	528.04%	122.74%	98.44%	100.00%	-
DY	3.95	4.39	6.41	3.02	3.64	2.97	2.10	11.09%
YoY %	-10.02%	-31.51%	112.25%	-17.03%	22.56%	41.43%	-	-
Horiz. %	188.10%	209.05%	305.24%	143.81%	173.33%	141.43%	100.00%	-
P/NAPS	0.57	0.65	0.76	0.54	0.59	0.65	0.68	-2.89%
YoY %	-12.31%	-14.47%	40.74%	-8.47%	-9.23%	-4.41%	-	-
Horiz. %	83.82%	95.59%	111.76%	79.41%	86.76%	95.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	29/08/07	29/08/06	23/08/05	17/08/04	28/08/03	-
Price	2.89	3.46	3.68	2.55	2.25	2.45	2.37	-
P/RPS	1.93	2.10	3.06	2.75	7.35	10.40	43.96	-40.57%
YoY %	-8.10%	-31.37%	11.27%	-62.59%	-29.33%	-76.34%	-	-
Horiz. %	4.39%	4.78%	6.96%	6.26%	16.72%	23.66%	100.00%	-
P/EPS	12.44	11.25	14.16	2.84	12.97	16.43	15.50	-3.59%
YoY %	10.58%	-20.55%	398.59%	-78.10%	-21.06%	6.00%	-	-
Horiz. %	80.26%	72.58%	91.35%	18.32%	83.68%	106.00%	100.00%	-
EY	8.04	8.89	7.06	35.22	7.71	6.09	6.45	3.73%
YoY %	-9.56%	25.92%	-79.95%	356.81%	26.60%	-5.58%	-	-
Horiz. %	124.65%	137.83%	109.46%	546.05%	119.53%	94.42%	100.00%	-
DY	4.24	4.34	6.79	3.14	3.56	2.86	2.11	12.32%
YoY %	-2.30%	-36.08%	116.24%	-11.80%	24.48%	35.55%	-	-
Horiz. %	200.95%	205.69%	321.80%	148.82%	168.72%	135.55%	100.00%	-
P/NAPS	0.53	0.65	0.72	0.52	0.60	0.68	0.68	-4.06%
YoY %	-18.46%	-9.72%	38.46%	-13.33%	-11.76%	0.00%	-	-
Horiz. %	77.94%	95.59%	105.88%	76.47%	88.24%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos