[AYER] QoQ TTM 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- -9.69%

YoY- 486.25%

Quarter Report

TAHPS Q3 31122006.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	72,668	90,083	96,512	115,537	110,340	69,372	48,914	30.16%
YoY %	-19.33%	-6.66%	-16.47%	4.71%	59.06%	41.82%	-	-
Horiz. %	148.56%	184.17%	197.31%	236.20%	225.58%	141.82%	100.00%	-
PBT	17,020	26,152	28,204	81,957	86,297	73,296	71,182	-61.44%
YoY %	-34.92%	-7.28%	-65.59%	-5.03%	17.74%	2.97%	-	-
Horiz. %	23.91%	36.74%	39.62%	115.14%	121.23%	102.97%	100.00%	-
Tax	-3,359	-6,719	-7,400	-13,102	-10,050	-6,077	-4,473	-17.36%
YoY %	50.01%	9.20%	43.52%	-30.37%	-65.38%	-35.86%	-	-
Horiz. %	75.10%	150.21%	165.44%	292.91%	224.68%	135.86%	100.00%	-
NP	13,661	19,433	20,804	68,855	76,247	67,219	66,709	-65.22%
YoY %	-29.70%	-6.59%	-69.79%	-9.69%	13.43%	0.76%	-	-
Horiz. %	20.48%	29.13%	31.19%	103.22%	114.30%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,661	19,433	20,804	68,855	76,247	67,219	66,709	-65.22%
YoY %	-29.70%	-6.59%	-69.79%	-9.69%	13.43%	0.76%	-	-
Horiz. %	20.48%	29.13%	31.19%	103.22%	114.30%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.74%	25.69%	26.24%	15.99%	11.65%	8.29%	6.28%	-
YoY %	-23.16%	-2.10%	64.10%	37.25%	40.53%	32.01%	-	-
Horiz. %	314.33%	409.08%	417.83%	254.62%	185.51%	132.01%	100.00%	-
Total Cost	59,007	70,650	75,708	46,682	34,093	2,153	-17,795	-
YoY %	-16.48%	-6.68%	62.18%	36.93%	1,483.51%	112.10%	-	-
Horiz. %	-331.59%	-397.02%	-425.45%	-262.33%	-191.59%	-12.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,547	382,217	379,273	374,466	372,924	368,941	364,531	2.36%
YoY %	-1.22%	0.78%	1.28%	0.41%	1.08%	1.21%	-	-
Horiz. %	103.57%	104.85%	104.04%	102.73%	102.30%	101.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	11,221	18,709	18,709	74	74	6,004	6,004	51.66%
YoY %	-40.02%	0.00%	25,182.43%	0.00%	-98.77%	0.00%	-	-
Horiz. %	186.89%	311.61%	311.61%	1.23%	1.23%	100.00%	100.00%	-
Div Payout %	82.14%	96.28%	89.93%	0.11%	0.10%	8.93%	9.00%	-
YoY %	-14.69%	7.06%	81,654.55%	10.00%	-98.88%	-0.78%	-	-
Horiz. %	912.67%	1,069.78%	999.22%	1.22%	1.11%	99.22%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	377,547	382,217	379,273	374,466	372,924	368,941	364,531	2.36%
YoY %	-1.22%	0.78%	1.28%	0.41%	1.08%	1.21%	-	-
Horiz. %	103.57%	104.85%	104.04%	102.73%	102.30%	101.21%	100.00%	-
NOSH	74,910	74,797	74,807	75,043	74,884	74,835	74,852	0.05%
YoY %	0.15%	-0.01%	-0.31%	0.21%	0.07%	-0.02%	-	-
Horiz. %	100.08%	99.93%	99.94%	100.26%	100.04%	99.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	18.80%	21.57%	21.56%	59.60%	69.10%	96.90%	136.38%	-
YoY %	-12.84%	0.05%	-63.83%	-13.75%	-28.69%	-28.95%	-	-
Horiz. %	13.79%	15.82%	15.81%	43.70%	50.67%	71.05%	100.00%	-
ROE	3.62%	5.08%	5.49%	18.39%	20.45%	18.22%	18.30%	-
YoY %	-28.74%	-7.47%	-70.15%	-10.07%	12.24%	-0.44%	-	-
Horiz. %	19.78%	27.76%	30.00%	100.49%	111.75%	99.56%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	97.01	120.44	129.01	153.96	147.35	92.70	65.35	30.09%
YoY %	-19.45%	-6.64%	-16.21%	4.49%	58.95%	41.85%	-	-
Horiz. %	148.45%	184.30%	197.41%	235.59%	225.48%	141.85%	100.00%	-
EPS	18.24	25.98	27.81	91.75	101.82	89.82	89.12	-65.23%
YoY %	-29.79%	-6.58%	-69.69%	-9.89%	13.36%	0.79%	-	-
Horiz. %	20.47%	29.15%	31.21%	102.95%	114.25%	100.79%	100.00%	-
DPS	15.00	25.00	25.00	0.10	0.10	8.00	8.00	51.99%
YoY %	-40.00%	0.00%	24,900.00%	0.00%	-98.75%	0.00%	-	-
Horiz. %	187.50%	312.50%	312.50%	1.25%	1.25%	100.00%	100.00%	-
NAPS	5.04	5.11	5.07	4.99	4.98	4.93	4.87	2.31%
YoY %	-1.37%	0.79%	1.60%	0.20%	1.01%	1.23%	-	-
Horiz. %	103.49%	104.93%	104.11%	102.46%	102.26%	101.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,043
RPS	97.07	120.33	128.92	154.33	147.39	92.66	65.34	30.16%
YoY %	-19.33%	-6.66%	-16.46%	4.71%	59.07%	41.81%	-	-
Horiz. %	148.56%	184.16%	197.31%	236.20%	225.57%	141.81%	100.00%	-
EPS	18.25	25.96	27.79	91.97	101.85	89.79	89.11	-65.22%
YoY %	-29.70%	-6.59%	-69.78%	-9.70%	13.43%	0.76%	-	-
Horiz. %	20.48%	29.13%	31.19%	103.21%	114.30%	100.76%	100.00%	-
DPS	14.99	24.99	24.99	0.10	0.10	8.02	8.02	51.67%
YoY %	-40.02%	0.00%	24,890.00%	0.00%	-98.75%	0.00%	-	-
Horiz. %	186.91%	311.60%	311.60%	1.25%	1.25%	100.00%	100.00%	-
NAPS	5.0431	5.1055	5.0662	5.0019	4.9813	4.9281	4.8692	2.36%
YoY %	-1.22%	0.78%	1.29%	0.41%	1.08%	1.21%	-	-
Horiz. %	103.57%	104.85%	104.05%	102.73%	102.30%	101.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	4.10	3.24	3.29	2.52	1.94	2.86	3.37	13.95%
YoY %	26.54%	-1.52%	30.56%	29.90%	-32.17%	-15.13%	-	-
Horiz. %	121.66%	96.14%	97.63%	74.78%	57.57%	84.87%	100.00%	-
P/EPS	21.82	15.01	15.25	4.23	2.81	2.95	2.47	326.77%
YoY %	45.37%	-1.57%	260.52%	50.53%	-4.75%	19.43%	-	-
Horiz. %	883.40%	607.69%	617.41%	171.26%	113.77%	119.43%	100.00%	-
EY	4.58	6.66	6.56	23.65	35.60	33.90	40.51	-76.58%
YoY %	-31.23%	1.52%	-72.26%	-33.57%	5.01%	-16.32%	-	-
Horiz. %	11.31%	16.44%	16.19%	58.38%	87.88%	83.68%	100.00%	-
DY	3.77	6.41	5.90	0.03	0.03	3.02	3.64	2.36%
YoY %	-41.19%	8.64%	19,566.67%	0.00%	-99.01%	-17.03%	-	-
Horiz. %	103.57%	176.10%	162.09%	0.82%	0.82%	82.97%	100.00%	-
P/NAPS	0.79	0.76	0.84	0.78	0.57	0.54	0.45	45.47%
YoY %	3.95%	-9.52%	7.69%	36.84%	5.56%	20.00%	-	-
Horiz. %	175.56%	168.89%	186.67%	173.33%	126.67%	120.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
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	4.06	3.06	3.01	2.39	2.12	2.75	3.60	8.33%
YoY %	32.68%	1.66%	25.94%	12.74%	-22.91%	-23.61%	-	-
Horiz. %	112.78%	85.00%	83.61%	66.39%	58.89%	76.39%	100.00%	-
P/EPS	21.61	14.16	13.95	4.01	3.06	2.84	2.64	305.64%
YoY %	52.61%	1.51%	247.88%	31.05%	7.75%	7.58%	-	-
Horiz. %	818.56%	536.36%	528.41%	151.89%	115.91%	107.58%	100.00%	-
EY	4.63	7.06	7.17	24.93	32.63	35.22	37.92	-75.35%
YoY %	-34.42%	-1.53%	-71.24%	-23.60%	-7.35%	-7.12%	-	-
Horiz. %	12.21%	18.62%	18.91%	65.74%	86.05%	92.88%	100.00%	-
DY	3.81	6.79	6.44	0.03	0.03	3.14	3.40	7.87%
YoY %	-43.89%	5.43%	21,366.67%	0.00%	-99.04%	-7.65%	-	-
Horiz. %	112.06%	199.71%	189.41%	0.88%	0.88%	92.35%	100.00%	-
P/NAPS	0.78	0.72	0.77	0.74	0.63	0.52	0.48	38.17%
YoY %	8.33%	-6.49%	4.05%	17.46%	21.15%	8.33%	-	-
Horiz. %	162.50%	150.00%	160.42%	154.17%	131.25%	108.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos