[AYER] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -29.42%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 89,472 71,644 96,512 104,662 137,160 97,360 48,914 49.51%
PBT 18,990 16,200 28,204 33,280 41,358 24,408 71,182 -58.52%
Tax -3,882 -4,352 -7,400 -12,533 -11,964 -7,076 -4,473 -9.00%
NP 15,108 11,848 20,804 20,746 29,394 17,332 66,709 -62.81%
-
NP to SH 15,108 11,848 20,804 20,746 29,394 17,332 66,709 -62.81%
-
Tax Rate 20.44% 26.86% 26.24% 37.66% 28.93% 28.99% 6.28% -
Total Cost 74,364 59,796 75,708 83,916 107,766 80,028 -17,795 -
-
Net Worth 377,325 382,217 379,547 373,649 372,853 368,941 364,534 2.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 11,229 9,983 14,974 - 7,485 -
Div Payout % - - 53.98% 48.12% 50.94% - 11.22% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 377,325 382,217 379,547 373,649 372,853 368,941 364,534 2.32%
NOSH 74,866 74,797 74,861 74,879 74,870 74,835 74,853 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.89% 16.54% 21.56% 19.82% 21.43% 17.80% 136.38% -
ROE 4.00% 3.10% 5.48% 5.55% 7.88% 4.70% 18.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.51 95.78 128.92 139.77 183.20 130.10 65.35 49.49%
EPS 20.18 15.84 27.79 27.71 39.26 23.16 89.12 -62.81%
DPS 0.00 0.00 15.00 13.33 20.00 0.00 10.00 -
NAPS 5.04 5.11 5.07 4.99 4.98 4.93 4.87 2.31%
Adjusted Per Share Value based on latest NOSH - 75,043
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.53 95.71 128.94 139.82 183.24 130.07 65.35 49.50%
EPS 20.18 15.83 27.79 27.72 39.27 23.15 89.12 -62.81%
DPS 0.00 0.00 15.00 13.34 20.00 0.00 10.00 -
NAPS 5.0409 5.1062 5.0706 4.9918 4.9811 4.9289 4.87 2.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.98 3.90 4.24 3.88 2.86 2.65 2.20 -
P/RPS 3.33 4.07 3.29 2.78 1.56 2.04 3.37 -0.79%
P/EPS 19.72 24.62 15.26 14.00 7.28 11.44 2.47 298.95%
EY 5.07 4.06 6.55 7.14 13.73 8.74 40.51 -74.94%
DY 0.00 0.00 3.54 3.44 6.99 0.00 4.55 -
P/NAPS 0.79 0.76 0.84 0.78 0.57 0.54 0.45 45.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 -
Price 3.94 3.68 3.88 3.68 3.12 2.55 2.35 -
P/RPS 3.30 3.84 3.01 2.63 1.70 1.96 3.60 -5.63%
P/EPS 19.52 23.23 13.96 13.28 7.95 11.01 2.64 279.07%
EY 5.12 4.30 7.16 7.53 12.58 9.08 37.92 -73.64%
DY 0.00 0.00 3.87 3.62 6.41 0.00 4.26 -
P/NAPS 0.78 0.72 0.77 0.74 0.63 0.52 0.48 38.17%

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