[AYER] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 25.41%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,914 15,832 14,308 15,528 26,086 28,753 27,626 46.40%
PBT 71,182 18,912 11,126 15,952 21,155 26,596 21,978 119.06%
Tax -4,473 -1,026 -808 -660 -8,961 -8,112 -7,164 -26.96%
NP 66,709 17,885 10,318 15,292 12,194 18,484 14,814 172.94%
-
NP to SH 66,709 17,885 10,318 15,292 12,194 18,484 14,814 172.94%
-
Tax Rate 6.28% 5.43% 7.26% 4.14% 42.36% 30.50% 32.60% -
Total Cost -17,795 -2,053 3,990 236 13,892 10,269 12,812 -
-
Net Worth 364,534 282,951 274,797 278,308 274,720 276,212 269,345 22.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,485 7,984 11,980 - 5,988 - - -
Div Payout % 11.22% 44.64% 116.11% - 49.11% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 364,534 282,951 274,797 278,308 274,720 276,212 269,345 22.37%
NOSH 74,853 74,854 74,876 74,814 74,855 74,854 74,818 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 136.38% 112.97% 72.11% 98.48% 46.75% 64.28% 53.62% -
ROE 18.30% 6.32% 3.75% 5.49% 4.44% 6.69% 5.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.35 21.15 19.11 20.76 34.85 38.41 36.92 46.37%
EPS 89.12 23.89 13.78 20.44 16.29 24.69 19.80 172.85%
DPS 10.00 10.67 16.00 0.00 8.00 0.00 0.00 -
NAPS 4.87 3.78 3.67 3.72 3.67 3.69 3.60 22.33%
Adjusted Per Share Value based on latest NOSH - 74,814
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.34 21.15 19.11 20.74 34.84 38.41 36.90 46.41%
EPS 89.11 23.89 13.78 20.43 16.29 24.69 19.79 172.93%
DPS 10.00 10.67 16.00 0.00 8.00 0.00 0.00 -
NAPS 4.8693 3.7795 3.6706 3.7175 3.6696 3.6895 3.5978 22.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.19 2.12 2.20 2.37 2.36 2.56 -
P/RPS 3.37 10.35 11.09 10.60 6.80 6.14 6.93 -38.18%
P/EPS 2.47 9.17 15.38 10.76 14.55 9.56 12.93 -66.86%
EY 40.51 10.91 6.50 9.29 6.87 10.46 7.73 202.01%
DY 4.55 4.87 7.55 0.00 3.38 0.00 0.00 -
P/NAPS 0.45 0.58 0.58 0.59 0.65 0.64 0.71 -26.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 -
Price 2.35 2.25 2.23 2.25 2.02 2.35 2.40 -
P/RPS 3.60 10.64 11.67 10.84 5.80 6.12 6.50 -32.58%
P/EPS 2.64 9.42 16.18 11.01 12.40 9.52 12.12 -63.83%
EY 37.92 10.62 6.18 9.08 8.06 10.51 8.25 176.70%
DY 4.26 4.74 7.17 0.00 3.96 0.00 0.00 -
P/NAPS 0.48 0.60 0.61 0.60 0.55 0.64 0.67 -19.95%

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