[AYER] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 272.98%
YoY- 447.06%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 131,450 107,709 96,512 48,914 26,086 11,100 3,786 80.52%
PBT 32,242 25,432 28,204 71,182 21,155 19,689 13,213 16.01%
Tax -10,300 -7,123 -7,400 -4,473 -8,961 -7,707 -3,811 18.00%
NP 21,942 18,309 20,804 66,709 12,194 11,982 9,402 15.15%
-
NP to SH 21,942 18,309 20,804 66,709 12,194 11,456 9,402 15.15%
-
Tax Rate 31.95% 28.01% 26.24% 6.28% 42.36% 39.14% 28.84% -
Total Cost 109,508 89,400 75,708 -17,795 13,892 -882 -5,616 -
-
Net Worth 402,756 388,486 379,547 364,534 274,720 254,736 259,004 7.62%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,170 11,227 11,229 7,485 5,988 5,366 3,742 16.09%
Div Payout % 41.79% 61.32% 53.98% 11.22% 49.11% 46.85% 39.81% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 402,756 388,486 379,547 364,534 274,720 254,736 259,004 7.62%
NOSH 74,861 74,852 74,861 74,853 74,855 71,555 74,856 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.69% 17.00% 21.56% 136.38% 46.75% 107.95% 248.34% -
ROE 5.45% 4.71% 5.48% 18.30% 4.44% 4.50% 3.63% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 175.59 143.89 128.92 65.35 34.85 15.51 5.06 80.50%
EPS 29.31 24.46 27.79 89.12 16.29 16.01 12.56 15.15%
DPS 12.25 15.00 15.00 10.00 8.00 7.50 5.00 16.09%
NAPS 5.38 5.19 5.07 4.87 3.67 3.56 3.46 7.62%
Adjusted Per Share Value based on latest NOSH - 74,852
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 175.58 143.87 128.92 65.34 34.84 14.83 5.06 80.50%
EPS 29.31 24.46 27.79 89.11 16.29 15.30 12.56 15.15%
DPS 12.25 15.00 15.00 10.00 8.00 7.17 5.00 16.09%
NAPS 5.3798 5.1892 5.0698 4.8693 3.6696 3.4027 3.4597 7.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.90 3.50 4.24 2.20 2.37 2.70 2.35 -
P/RPS 1.65 2.43 3.29 3.37 6.80 17.41 46.46 -42.63%
P/EPS 9.89 14.31 15.26 2.47 14.55 16.86 18.71 -10.07%
EY 10.11 6.99 6.55 40.51 6.87 5.93 5.34 11.21%
DY 4.22 4.29 3.54 4.55 3.38 2.78 2.13 12.05%
P/NAPS 0.54 0.67 0.84 0.45 0.65 0.76 0.68 -3.76%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 25/05/06 30/05/05 13/05/04 28/05/03 -
Price 3.10 3.50 3.88 2.35 2.02 2.50 2.22 -
P/RPS 1.77 2.43 3.01 3.60 5.80 16.12 43.89 -41.41%
P/EPS 10.58 14.31 13.96 2.64 12.40 15.62 17.68 -8.19%
EY 9.45 6.99 7.16 37.92 8.06 6.40 5.66 8.91%
DY 3.95 4.29 3.87 4.26 3.96 3.00 2.25 9.82%
P/NAPS 0.58 0.67 0.77 0.48 0.55 0.70 0.64 -1.62%

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