[AYER] QoQ TTM 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- 8.92%
YoY- -78.39%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 134,553 123,587 107,709 97,242 72,668 90,083 96,512 24.72%
PBT 39,912 32,028 25,432 17,286 17,020 26,152 28,204 25.96%
Tax -11,611 -9,018 -7,123 -2,407 -3,359 -6,719 -7,400 34.91%
NP 28,301 23,010 18,309 14,879 13,661 19,433 20,804 22.70%
-
NP to SH 28,301 23,010 18,309 14,879 13,661 19,433 20,804 22.70%
-
Tax Rate 29.09% 28.16% 28.01% 13.92% 19.74% 25.69% 26.24% -
Total Cost 106,252 100,577 89,400 82,363 59,007 70,650 75,708 25.27%
-
Net Worth 397,566 395,871 388,421 379,520 377,547 382,217 379,273 3.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,226 11,226 11,226 11,221 11,221 18,709 18,709 -28.79%
Div Payout % 39.67% 48.79% 61.31% 75.42% 82.14% 96.28% 89.93% -
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 397,566 395,871 388,421 379,520 377,547 382,217 379,273 3.18%
NOSH 74,871 74,833 74,840 74,856 74,910 74,797 74,807 0.05%
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 21.03% 18.62% 17.00% 15.30% 18.80% 21.57% 21.56% -
ROE 7.12% 5.81% 4.71% 3.92% 3.62% 5.08% 5.49% -
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 179.71 165.15 143.92 129.91 97.01 120.44 129.01 24.65%
EPS 37.80 30.75 24.46 19.88 18.24 25.98 27.81 22.63%
DPS 15.00 15.00 15.00 15.00 15.00 25.00 25.00 -28.79%
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 179.73 165.08 143.87 129.89 97.07 120.33 128.92 24.72%
EPS 37.80 30.74 24.46 19.87 18.25 25.96 27.79 22.69%
DPS 15.00 15.00 15.00 14.99 14.99 24.99 24.99 -28.77%
NAPS 5.3105 5.2879 5.1883 5.0695 5.0431 5.1055 5.0662 3.18%
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 1.74 2.07 2.43 3.06 4.10 3.24 3.29 -34.52%
P/EPS 8.25 11.12 14.31 20.02 21.82 15.01 15.25 -33.53%
EY 12.12 8.99 6.99 4.99 4.58 6.66 6.56 50.39%
DY 4.81 4.39 4.29 3.77 3.77 6.41 5.90 -12.69%
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 1.67 2.10 2.43 2.97 4.06 3.06 3.01 -32.40%
P/EPS 7.94 11.25 14.31 19.42 21.61 14.16 13.95 -31.24%
EY 12.60 8.89 6.99 5.15 4.63 7.06 7.17 45.47%
DY 5.00 4.34 4.29 3.89 3.81 6.79 6.44 -15.48%
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