[AYER] QoQ Cumulative Quarter 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- -93.5%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,512 78,497 68,580 24,340 48,914 11,874 7,154 467.60%
PBT 28,204 24,960 20,679 6,102 71,182 14,184 5,563 195.41%
Tax -7,400 -9,400 -5,982 -1,769 -4,473 -770 -404 596.09%
NP 20,804 15,560 14,697 4,333 66,709 13,414 5,159 153.56%
-
NP to SH 20,804 15,560 14,697 4,333 66,709 13,414 5,159 153.56%
-
Tax Rate 26.24% 37.66% 28.93% 28.99% 6.28% 5.43% 7.26% -
Total Cost 75,708 62,937 53,883 20,007 -17,795 -1,540 1,995 1031.77%
-
Net Worth 379,547 373,649 372,853 368,941 364,534 282,951 274,797 24.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 11,229 7,487 7,487 - 7,485 5,988 5,990 52.09%
Div Payout % 53.98% 48.12% 50.94% - 11.22% 44.64% 116.11% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 379,547 373,649 372,853 368,941 364,534 282,951 274,797 24.04%
NOSH 74,861 74,879 74,870 74,835 74,853 74,854 74,876 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.56% 19.82% 21.43% 17.80% 136.38% 112.97% 72.11% -
ROE 5.48% 4.16% 3.94% 1.17% 18.30% 4.74% 1.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 128.92 104.83 91.60 32.52 65.35 15.86 9.55 467.84%
EPS 27.79 20.78 19.63 5.79 89.12 17.92 6.89 153.59%
DPS 15.00 10.00 10.00 0.00 10.00 8.00 8.00 52.11%
NAPS 5.07 4.99 4.98 4.93 4.87 3.78 3.67 24.06%
Adjusted Per Share Value based on latest NOSH - 74,835
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 128.92 104.85 91.61 32.51 65.34 15.86 9.56 467.45%
EPS 27.79 20.78 19.63 5.79 89.11 17.92 6.89 153.59%
DPS 15.00 10.00 10.00 0.00 10.00 8.00 8.00 52.11%
NAPS 5.0698 4.991 4.9804 4.9281 4.8693 3.7795 3.6706 24.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.24 3.88 2.86 2.65 2.20 2.19 2.12 -
P/RPS 3.29 3.70 3.12 8.15 3.37 13.81 22.19 -72.01%
P/EPS 15.26 18.67 14.57 45.77 2.47 12.22 30.77 -37.37%
EY 6.55 5.36 6.86 2.18 40.51 8.18 3.25 59.62%
DY 3.54 2.58 3.50 0.00 4.55 3.65 3.77 -4.11%
P/NAPS 0.84 0.78 0.57 0.54 0.45 0.58 0.58 28.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 25/05/06 27/02/06 28/11/05 -
Price 3.88 3.68 3.12 2.55 2.35 2.25 2.23 -
P/RPS 3.01 3.51 3.41 7.84 3.60 14.18 23.34 -74.50%
P/EPS 13.96 17.71 15.89 44.04 2.64 12.56 32.37 -42.94%
EY 7.16 5.65 6.29 2.27 37.92 7.96 3.09 75.19%
DY 3.87 2.72 3.21 0.00 4.26 3.56 3.59 5.13%
P/NAPS 0.77 0.74 0.63 0.52 0.48 0.60 0.61 16.81%

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