[AYER] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -14.97%
YoY- -38.08%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 143,160 135,156 107,709 105,636 89,472 71,644 96,512 29.97%
PBT 47,950 42,584 25,432 18,722 18,990 16,200 28,204 42.30%
Tax -12,858 -11,932 -7,123 -5,876 -3,882 -4,352 -7,400 44.38%
NP 35,092 30,652 18,309 12,846 15,108 11,848 20,804 41.56%
-
NP to SH 35,092 30,652 18,309 12,846 15,108 11,848 20,804 41.56%
-
Tax Rate 26.82% 28.02% 28.01% 31.39% 20.44% 26.86% 26.24% -
Total Cost 108,068 104,504 89,400 92,789 74,364 59,796 75,708 26.69%
-
Net Worth 397,479 395,871 388,486 379,560 377,325 382,217 379,547 3.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 11,227 14,972 - - 11,229 -
Div Payout % - - 61.32% 116.55% - - 53.98% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 397,479 395,871 388,486 379,560 377,325 382,217 379,547 3.11%
NOSH 74,854 74,833 74,852 74,864 74,866 74,797 74,861 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 24.51% 22.68% 17.00% 12.16% 16.89% 16.54% 21.56% -
ROE 8.83% 7.74% 4.71% 3.38% 4.00% 3.10% 5.48% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 191.25 180.61 143.89 141.10 119.51 95.78 128.92 29.97%
EPS 46.88 40.96 24.46 17.16 20.18 15.84 27.79 41.57%
DPS 0.00 0.00 15.00 20.00 0.00 0.00 15.00 -
NAPS 5.31 5.29 5.19 5.07 5.04 5.11 5.07 3.12%
Adjusted Per Share Value based on latest NOSH - 74,856
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 191.23 180.53 143.87 141.10 119.51 95.70 128.92 29.97%
EPS 46.87 40.94 24.46 17.16 20.18 15.83 27.79 41.55%
DPS 0.00 0.00 15.00 20.00 0.00 0.00 15.00 -
NAPS 5.3093 5.2879 5.1892 5.07 5.0401 5.1055 5.0698 3.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.12 3.42 3.50 3.98 3.98 3.90 4.24 -
P/RPS 1.63 1.89 2.43 2.82 3.33 4.07 3.29 -37.30%
P/EPS 6.66 8.35 14.31 23.19 19.72 24.62 15.26 -42.37%
EY 15.03 11.98 6.99 4.31 5.07 4.06 6.55 73.70%
DY 0.00 0.00 4.29 5.03 0.00 0.00 3.54 -
P/NAPS 0.59 0.65 0.67 0.79 0.79 0.76 0.84 -20.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 -
Price 3.00 3.46 3.50 3.86 3.94 3.68 3.88 -
P/RPS 1.57 1.92 2.43 2.74 3.30 3.84 3.01 -35.12%
P/EPS 6.40 8.45 14.31 22.49 19.52 23.23 13.96 -40.45%
EY 15.63 11.84 6.99 4.45 5.12 4.30 7.16 68.04%
DY 0.00 0.00 4.29 5.18 0.00 0.00 3.87 -
P/NAPS 0.56 0.65 0.67 0.76 0.78 0.72 0.77 -19.08%

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