[AYER] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 160.01%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 105,093 79,227 78,497 11,874 21,565 5,814 2,107 91.74%
PBT 29,231 14,042 24,960 14,184 19,947 17,125 10,726 18.16%
Tax -7,889 -4,407 -9,400 -770 -6,084 -5,101 -3,078 16.96%
NP 21,342 9,635 15,560 13,414 13,863 12,024 7,648 18.63%
-
NP to SH 21,342 9,635 15,560 13,414 13,863 11,498 7,648 18.63%
-
Tax Rate 26.99% 31.38% 37.66% 5.43% 30.50% 29.79% 28.70% -
Total Cost 83,751 69,592 62,937 -1,540 7,702 -6,210 -5,541 -
-
Net Worth 401,987 379,560 373,649 282,951 276,212 255,590 256,679 7.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 11,229 7,487 5,988 - - - -
Div Payout % - 116.55% 48.12% 44.64% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 401,987 379,560 373,649 282,951 276,212 255,590 256,679 7.75%
NOSH 74,857 74,864 74,879 74,854 74,854 71,594 74,833 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.31% 12.16% 19.82% 112.97% 64.28% 206.81% 362.98% -
ROE 5.31% 2.54% 4.16% 4.74% 5.02% 4.50% 2.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 140.39 105.83 104.83 15.86 28.81 8.12 2.82 91.68%
EPS 28.51 12.87 20.78 17.92 18.52 16.06 10.22 18.62%
DPS 0.00 15.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 5.37 5.07 4.99 3.78 3.69 3.57 3.43 7.74%
Adjusted Per Share Value based on latest NOSH - 74,841
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 140.40 105.84 104.87 15.86 28.81 7.77 2.81 91.80%
EPS 28.51 12.87 20.79 17.92 18.52 15.36 10.22 18.62%
DPS 0.00 15.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 5.3704 5.0707 4.9918 3.7801 3.6901 3.4146 3.4291 7.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.90 3.98 3.88 2.19 2.36 2.20 2.60 -
P/RPS 2.07 3.76 3.70 13.81 8.19 27.09 92.34 -46.86%
P/EPS 10.17 30.92 18.67 12.22 12.74 13.70 25.44 -14.15%
EY 9.83 3.23 5.36 8.18 7.85 7.30 3.93 16.49%
DY 0.00 3.77 2.58 3.65 0.00 0.00 0.00 -
P/NAPS 0.54 0.79 0.78 0.58 0.64 0.62 0.76 -5.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 -
Price 2.76 3.86 3.68 2.25 2.35 2.50 2.60 -
P/RPS 1.97 3.65 3.51 14.18 8.16 30.79 92.34 -47.30%
P/EPS 9.68 29.99 17.71 12.56 12.69 15.57 25.44 -14.86%
EY 10.33 3.33 5.65 7.96 7.88 6.42 3.93 17.45%
DY 0.00 3.89 2.72 3.56 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 0.74 0.60 0.64 0.70 0.76 -6.42%

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