[AYER] QoQ TTM Result on 31-Mar-2007 [#4]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- -69.79%

YoY- -68.81%

Quarter Report

TAHPS Q4 Results 31032007.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	97,242	72,668	90,083	96,512	115,537	110,340	69,372	25.17%
YoY %	33.82%	-19.33%	-6.66%	-16.47%	4.71%	59.06%	-	-
Horiz. %	140.17%	104.75%	129.85%	139.12%	166.55%	159.06%	100.00%	-
PBT	17,286	17,020	26,152	28,204	81,957	86,297	73,296	-61.72%
YoY %	1.56%	-34.92%	-7.28%	-65.59%	-5.03%	17.74%	-	-
Horiz. %	23.58%	23.22%	35.68%	38.48%	111.82%	117.74%	100.00%	-
Tax	-2,407	-3,359	-6,719	-7,400	-13,102	-10,050	-6,077	-45.97%
YoY %	28.34%	50.01%	9.20%	43.52%	-30.37%	-65.38%	-	-
Horiz. %	39.61%	55.27%	110.56%	121.77%	215.60%	165.38%	100.00%	-
NP	14,879	13,661	19,433	20,804	68,855	76,247	67,219	-63.30%
YoY %	8.92%	-29.70%	-6.59%	-69.79%	-9.69%	13.43%	-	-
Horiz. %	22.14%	20.32%	28.91%	30.95%	102.43%	113.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,879	13,661	19,433	20,804	68,855	76,247	67,219	-63.30%
YoY %	8.92%	-29.70%	-6.59%	-69.79%	-9.69%	13.43%	-	-
Horiz. %	22.14%	20.32%	28.91%	30.95%	102.43%	113.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.92%	19.74%	25.69%	26.24%	15.99%	11.65%	8.29%	-
YoY %	-29.48%	-23.16%	-2.10%	64.10%	37.25%	40.53%	-	-
Horiz. %	167.91%	238.12%	309.89%	316.53%	192.88%	140.53%	100.00%	-
Total Cost	82,363	59,007	70,650	75,708	46,682	34,093	2,153	1027.82%
YoY %	39.58%	-16.48%	-6.68%	62.18%	36.93%	1,483.51%	-	-
Horiz. %	3,825.50%	2,740.69%	3,281.47%	3,516.40%	2,168.23%	1,583.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,520	377,547	382,217	379,273	374,466	372,924	368,941	1.89%
YoY %	0.52%	-1.22%	0.78%	1.28%	0.41%	1.08%	-	-
Horiz. %	102.87%	102.33%	103.60%	102.80%	101.50%	101.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	11,221	11,221	18,709	18,709	74	74	6,004	51.55%
YoY %	0.00%	-40.02%	0.00%	25,182.43%	0.00%	-98.77%	-	-
Horiz. %	186.89%	186.89%	311.61%	311.61%	1.23%	1.23%	100.00%	-
Div Payout %	75.42%	82.14%	96.28%	89.93%	0.11%	0.10%	8.93%	-
YoY %	-8.18%	-14.69%	7.06%	81,654.55%	10.00%	-98.88%	-	-
Horiz. %	844.57%	919.82%	1,078.16%	1,007.05%	1.23%	1.12%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	379,520	377,547	382,217	379,273	374,466	372,924	368,941	1.89%
YoY %	0.52%	-1.22%	0.78%	1.28%	0.41%	1.08%	-	-
Horiz. %	102.87%	102.33%	103.60%	102.80%	101.50%	101.08%	100.00%	-
NOSH	74,856	74,910	74,797	74,807	75,043	74,884	74,835	0.01%
YoY %	-0.07%	0.15%	-0.01%	-0.31%	0.21%	0.07%	-	-
Horiz. %	100.03%	100.10%	99.95%	99.96%	100.28%	100.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	15.30%	18.80%	21.57%	21.56%	59.60%	69.10%	96.90%	-
YoY %	-18.62%	-12.84%	0.05%	-63.83%	-13.75%	-28.69%	-	-
Horiz. %	15.79%	19.40%	22.26%	22.25%	61.51%	71.31%	100.00%	-
ROE	3.92%	3.62%	5.08%	5.49%	18.39%	20.45%	18.22%	-
YoY %	8.29%	-28.74%	-7.47%	-70.15%	-10.07%	12.24%	-	-
Horiz. %	21.51%	19.87%	27.88%	30.13%	100.93%	112.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	129.91	97.01	120.44	129.01	153.96	147.35	92.70	25.15%
YoY %	33.91%	-19.45%	-6.64%	-16.21%	4.49%	58.95%	-	-
Horiz. %	140.14%	104.65%	129.92%	139.17%	166.08%	158.95%	100.00%	-
EPS	19.88	18.24	25.98	27.81	91.75	101.82	89.82	-63.30%
YoY %	8.99%	-29.79%	-6.58%	-69.69%	-9.89%	13.36%	-	-
Horiz. %	22.13%	20.31%	28.92%	30.96%	102.15%	113.36%	100.00%	-
DPS	15.00	15.00	25.00	25.00	0.10	0.10	8.00	51.88%
YoY %	0.00%	-40.00%	0.00%	24,900.00%	0.00%	-98.75%	-	-
Horiz. %	187.50%	187.50%	312.50%	312.50%	1.25%	1.25%	100.00%	-
NAPS	5.07	5.04	5.11	5.07	4.99	4.98	4.93	1.87%
YoY %	0.60%	-1.37%	0.79%	1.60%	0.20%	1.01%	-	-
Horiz. %	102.84%	102.23%	103.65%	102.84%	101.22%	101.01%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,807
RPS	129.89	97.07	120.33	128.92	154.33	147.39	92.66	25.17%
YoY %	33.81%	-19.33%	-6.66%	-16.46%	4.71%	59.07%	-	-
Horiz. %	140.18%	104.76%	129.86%	139.13%	166.56%	159.07%	100.00%	-
EPS	19.87	18.25	25.96	27.79	91.97	101.85	89.79	-63.31%
YoY %	8.88%	-29.70%	-6.59%	-69.78%	-9.70%	13.43%	-	-
Horiz. %	22.13%	20.33%	28.91%	30.95%	102.43%	113.43%	100.00%	-
DPS	14.99	14.99	24.99	24.99	0.10	0.10	8.02	51.56%
YoY %	0.00%	-40.02%	0.00%	24,890.00%	0.00%	-98.75%	-	-
Horiz. %	186.91%	186.91%	311.60%	311.60%	1.25%	1.25%	100.00%	-
NAPS	5.0695	5.0431	5.1055	5.0662	5.0019	4.9813	4.9281	1.89%
YoY %	0.52%	-1.22%	0.78%	1.29%	0.41%	1.08%	-	-
Horiz. %	102.87%	102.33%	103.60%	102.80%	101.50%	101.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.98	3.98	3.90	4.24	3.88	2.86	2.65	-
P/RPS	3.06	4.10	3.24	3.29	2.52	1.94	2.86	4.59%
YoY %	-25.37%	26.54%	-1.52%	30.56%	29.90%	-32.17%	-	-
Horiz. %	106.99%	143.36%	113.29%	115.03%	88.11%	67.83%	100.00%	-
P/EPS	20.02	21.82	15.01	15.25	4.23	2.81	2.95	257.20%
YoY %	-8.25%	45.37%	-1.57%	260.52%	50.53%	-4.75%	-	-
Horiz. %	678.64%	739.66%	508.81%	516.95%	143.39%	95.25%	100.00%	-
EY	4.99	4.58	6.66	6.56	23.65	35.60	33.90	-72.02%
YoY %	8.95%	-31.23%	1.52%	-72.26%	-33.57%	5.01%	-	-
Horiz. %	14.72%	13.51%	19.65%	19.35%	69.76%	105.01%	100.00%	-
DY	3.77	3.77	6.41	5.90	0.03	0.03	3.02	15.89%
YoY %	0.00%	-41.19%	8.64%	19,566.67%	0.00%	-99.01%	-	-
Horiz. %	124.83%	124.83%	212.25%	195.36%	0.99%	0.99%	100.00%	-
P/NAPS	0.79	0.79	0.76	0.84	0.78	0.57	0.54	28.78%
YoY %	0.00%	3.95%	-9.52%	7.69%	36.84%	5.56%	-	-
Horiz. %	146.30%	146.30%	140.74%	155.56%	144.44%	105.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	29/11/07	29/08/07	30/05/07	28/02/07	28/11/06	29/08/06	-
Price	3.86	3.94	3.68	3.88	3.68	3.12	2.55	-
P/RPS	2.97	4.06	3.06	3.01	2.39	2.12	2.75	5.24%
YoY %	-26.85%	32.68%	1.66%	25.94%	12.74%	-22.91%	-	-
Horiz. %	108.00%	147.64%	111.27%	109.45%	86.91%	77.09%	100.00%	-
P/EPS	19.42	21.61	14.16	13.95	4.01	3.06	2.84	259.00%
YoY %	-10.13%	52.61%	1.51%	247.88%	31.05%	7.75%	-	-
Horiz. %	683.80%	760.92%	498.59%	491.20%	141.20%	107.75%	100.00%	-
EY	5.15	4.63	7.06	7.17	24.93	32.63	35.22	-72.14%
YoY %	11.23%	-34.42%	-1.53%	-71.24%	-23.60%	-7.35%	-	-
Horiz. %	14.62%	13.15%	20.05%	20.36%	70.78%	92.65%	100.00%	-
DY	3.89	3.81	6.79	6.44	0.03	0.03	3.14	15.30%
YoY %	2.10%	-43.89%	5.43%	21,366.67%	0.00%	-99.04%	-	-
Horiz. %	123.89%	121.34%	216.24%	205.10%	0.96%	0.96%	100.00%	-
P/NAPS	0.76	0.78	0.72	0.77	0.74	0.63	0.52	28.69%
YoY %	-2.56%	8.33%	-6.49%	4.05%	17.46%	21.15%	-	-
Horiz. %	146.15%	150.00%	138.46%	148.08%	142.31%	121.15%	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