[AYER] YoY Cumulative Quarter 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- 5.87%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 58,637 105,093 79,227 78,497 11,874 21,565 5,814 46.93%
PBT 19,333 29,231 14,042 24,960 14,184 19,947 17,125 2.03%
Tax -5,278 -7,889 -4,407 -9,400 -770 -6,084 -5,101 0.56%
NP 14,055 21,342 9,635 15,560 13,414 13,863 12,024 2.63%
-
NP to SH 14,055 21,342 9,635 15,560 13,414 13,863 11,498 3.40%
-
Tax Rate 27.30% 26.99% 31.38% 37.66% 5.43% 30.50% 29.79% -
Total Cost 44,582 83,751 69,592 62,937 -1,540 7,702 -6,210 -
-
Net Worth 408,627 401,987 379,560 373,649 282,951 276,212 255,590 8.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 11,229 7,487 5,988 - - -
Div Payout % - - 116.55% 48.12% 44.64% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 408,627 401,987 379,560 373,649 282,951 276,212 255,590 8.12%
NOSH 74,840 74,857 74,864 74,879 74,854 74,854 71,594 0.74%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.97% 20.31% 12.16% 19.82% 112.97% 64.28% 206.81% -
ROE 3.44% 5.31% 2.54% 4.16% 4.74% 5.02% 4.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 78.35 140.39 105.83 104.83 15.86 28.81 8.12 45.85%
EPS 18.78 28.51 12.87 20.78 17.92 18.52 16.06 2.63%
DPS 0.00 0.00 15.00 10.00 8.00 0.00 0.00 -
NAPS 5.46 5.37 5.07 4.99 3.78 3.69 3.57 7.33%
Adjusted Per Share Value based on latest NOSH - 75,043
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 78.32 140.38 105.83 104.85 15.86 28.81 7.77 46.92%
EPS 18.77 28.51 12.87 20.78 17.92 18.52 15.36 3.39%
DPS 0.00 0.00 15.00 10.00 8.00 0.00 0.00 -
NAPS 5.4583 5.3695 5.07 4.991 3.7795 3.6895 3.4141 8.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.10 2.90 3.98 3.88 2.19 2.36 2.20 -
P/RPS 3.96 2.07 3.76 3.70 13.81 8.19 27.09 -27.39%
P/EPS 16.51 10.17 30.92 18.67 12.22 12.74 13.70 3.15%
EY 6.06 9.83 3.23 5.36 8.18 7.85 7.30 -3.05%
DY 0.00 0.00 3.77 2.58 3.65 0.00 0.00 -
P/NAPS 0.57 0.54 0.79 0.78 0.58 0.64 0.62 -1.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 3.26 2.76 3.86 3.68 2.25 2.35 2.50 -
P/RPS 4.16 1.97 3.65 3.51 14.18 8.16 30.79 -28.34%
P/EPS 17.36 9.68 29.99 17.71 12.56 12.69 15.57 1.82%
EY 5.76 10.33 3.33 5.65 7.96 7.88 6.42 -1.79%
DY 0.00 0.00 3.89 2.72 3.56 0.00 0.00 -
P/NAPS 0.60 0.51 0.76 0.74 0.60 0.64 0.70 -2.53%

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