[AYER] QoQ Annualized Quarter 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- 27.52%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 135,156 107,709 105,636 89,472 71,644 96,512 104,662 18.60%
PBT 42,584 25,432 18,722 18,990 16,200 28,204 33,280 17.88%
Tax -11,932 -7,123 -5,876 -3,882 -4,352 -7,400 -12,533 -3.22%
NP 30,652 18,309 12,846 15,108 11,848 20,804 20,746 29.75%
-
NP to SH 30,652 18,309 12,846 15,108 11,848 20,804 20,746 29.75%
-
Tax Rate 28.02% 28.01% 31.39% 20.44% 26.86% 26.24% 37.66% -
Total Cost 104,504 89,400 92,789 74,364 59,796 75,708 83,916 15.76%
-
Net Worth 395,871 388,486 379,560 377,325 382,217 379,547 373,649 3.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 11,227 14,972 - - 11,229 9,983 -
Div Payout % - 61.32% 116.55% - - 53.98% 48.12% -
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 395,871 388,486 379,560 377,325 382,217 379,547 373,649 3.93%
NOSH 74,833 74,852 74,864 74,866 74,797 74,861 74,879 -0.04%
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 22.68% 17.00% 12.16% 16.89% 16.54% 21.56% 19.82% -
ROE 7.74% 4.71% 3.38% 4.00% 3.10% 5.48% 5.55% -
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 180.61 143.89 141.10 119.51 95.78 128.92 139.77 18.65%
EPS 40.96 24.46 17.16 20.18 15.84 27.79 27.71 29.79%
DPS 0.00 15.00 20.00 0.00 0.00 15.00 13.33 -
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 180.53 143.87 141.10 119.51 95.70 128.92 139.80 18.60%
EPS 40.94 24.46 17.16 20.18 15.83 27.79 27.71 29.75%
DPS 0.00 15.00 20.00 0.00 0.00 15.00 13.34 -
NAPS 5.2879 5.1892 5.07 5.0401 5.1055 5.0698 4.991 3.93%
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 1.89 2.43 2.82 3.33 4.07 3.29 2.78 -22.70%
P/EPS 8.35 14.31 23.19 19.72 24.62 15.26 14.00 -29.16%
EY 11.98 6.99 4.31 5.07 4.06 6.55 7.14 41.24%
DY 0.00 4.29 5.03 0.00 0.00 3.54 3.44 -
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 1.92 2.43 2.74 3.30 3.84 3.01 2.63 -18.93%
P/EPS 8.45 14.31 22.49 19.52 23.23 13.96 13.28 -26.04%
EY 11.84 6.99 4.45 5.12 4.30 7.16 7.53 35.25%
DY 0.00 4.29 5.18 0.00 0.00 3.87 3.62 -
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