[AYER] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 0.76%
YoY- 418.03%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 112,370 123,587 90,083 69,372 22,898 17,647 4,037 73.99%
PBT 26,075 32,028 26,152 73,296 20,919 19,280 16,077 8.38%
Tax -8,680 -9,018 -6,719 -6,077 -7,943 -7,581 -4,628 11.04%
NP 17,395 23,010 19,433 67,219 12,976 11,699 11,449 7.21%
-
NP to SH 17,395 23,010 19,433 67,219 12,976 11,173 11,449 7.21%
-
Tax Rate 33.29% 28.16% 25.69% 8.29% 37.97% 39.32% 28.79% -
Total Cost 94,975 100,577 70,650 2,153 9,922 5,948 -7,412 -
-
Net Worth 406,727 395,871 382,217 368,941 278,308 270,483 262,105 7.59%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,187 11,226 18,709 6,004 5,987 5,250 3,747 16.10%
Div Payout % 52.82% 48.79% 96.28% 8.93% 46.14% 46.99% 32.74% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 406,727 395,871 382,217 368,941 278,308 270,483 262,105 7.59%
NOSH 74,903 74,833 74,797 74,835 74,814 74,926 74,887 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.48% 18.62% 21.57% 96.90% 56.67% 66.29% 283.60% -
ROE 4.28% 5.81% 5.08% 18.22% 4.66% 4.13% 4.37% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 150.02 165.15 120.44 92.70 30.61 23.55 5.39 73.99%
EPS 23.22 30.75 25.98 89.82 17.34 14.91 15.29 7.20%
DPS 12.25 15.00 25.00 8.00 8.00 7.01 5.00 16.09%
NAPS 5.43 5.29 5.11 4.93 3.72 3.61 3.50 7.58%
Adjusted Per Share Value based on latest NOSH - 74,835
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 150.12 165.11 120.35 92.68 30.59 23.58 5.39 74.01%
EPS 23.24 30.74 25.96 89.80 17.34 14.93 15.30 7.20%
DPS 12.27 15.00 25.00 8.02 8.00 7.01 5.01 16.08%
NAPS 5.4337 5.2887 5.1062 4.9289 3.7181 3.6135 3.5016 7.59%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.10 3.42 3.90 2.65 2.20 2.36 2.38 -
P/RPS 2.07 2.07 3.24 2.86 7.19 10.02 44.15 -39.92%
P/EPS 13.35 11.12 15.01 2.95 12.68 15.83 15.57 -2.52%
EY 7.49 8.99 6.66 33.90 7.88 6.32 6.42 2.60%
DY 3.95 4.39 6.41 3.02 3.64 2.97 2.10 11.09%
P/NAPS 0.57 0.65 0.76 0.54 0.59 0.65 0.68 -2.89%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 29/08/06 23/08/05 17/08/04 28/08/03 -
Price 2.89 3.46 3.68 2.55 2.25 2.45 2.37 -
P/RPS 1.93 2.10 3.06 2.75 7.35 10.40 43.96 -40.57%
P/EPS 12.44 11.25 14.16 2.84 12.97 16.43 15.50 -3.59%
EY 8.04 8.89 7.06 35.22 7.71 6.09 6.45 3.73%
DY 4.24 4.34 6.79 3.14 3.56 2.86 2.11 12.32%
P/NAPS 0.53 0.65 0.72 0.52 0.60 0.68 0.68 -4.06%

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