[AYER] YoY TTM Result on 30-Sep-2007 [#2]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

29-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- -29.7%

YoY- -82.08%

Quarter Report

TAHPS Q2 30092007.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	61,937	99,002	134,553	72,668	110,340	19,427	23,757	17.30%
YoY %	-37.44%	-26.42%	85.16%	-34.14%	467.97%	-18.23%	-	-
Horiz. %	260.71%	416.73%	566.37%	305.88%	464.45%	81.77%	100.00%	-
PBT	28,394	22,123	39,912	17,020	86,297	15,730	19,057	6.86%
YoY %	28.35%	-44.57%	134.50%	-80.28%	448.61%	-17.46%	-	-
Horiz. %	149.00%	116.09%	209.43%	89.31%	452.84%	82.54%	100.00%	-
Tax	-8,873	-7,685	-11,611	-3,359	-10,050	-5,784	-8,009	1.72%
YoY %	-15.46%	33.81%	-245.67%	66.58%	-73.76%	27.78%	-	-
Horiz. %	110.79%	95.95%	144.97%	41.94%	125.48%	72.22%	100.00%	-
NP	19,521	14,438	28,301	13,661	76,247	9,946	11,048	9.94%
YoY %	35.21%	-48.98%	107.17%	-82.08%	666.61%	-9.97%	-	-
Horiz. %	176.69%	130.68%	256.16%	123.65%	690.14%	90.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,521	14,438	28,301	13,661	76,247	9,946	10,522	10.84%
YoY %	35.21%	-48.98%	107.17%	-82.08%	666.61%	-5.47%	-	-
Horiz. %	185.53%	137.22%	268.97%	129.83%	724.64%	94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.25%	34.74%	29.09%	19.74%	11.65%	36.77%	42.03%	-
YoY %	-10.05%	19.42%	47.37%	69.44%	-68.32%	-12.51%	-	-
Horiz. %	74.35%	82.66%	69.21%	46.97%	27.72%	87.49%	100.00%	-
Total Cost	42,416	84,564	106,252	59,007	34,093	9,481	12,709	22.23%
YoY %	-49.84%	-20.41%	80.07%	73.08%	259.59%	-25.40%	-	-
Horiz. %	333.75%	665.39%	836.04%	464.29%	268.26%	74.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,930	404,328	397,566	377,547	372,924	275,456	269,598	7.61%
YoY %	3.61%	1.70%	5.30%	1.24%	35.38%	2.17%	-	-
Horiz. %	155.39%	149.97%	147.47%	140.04%	138.33%	102.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	8,981	9,187	11,226	11,221	74	11,991	5,250	9.35%
YoY %	-2.24%	-18.16%	0.04%	15,063.51%	-99.38%	128.40%	-	-
Horiz. %	171.07%	174.99%	213.83%	213.73%	1.41%	228.40%	100.00%	-
Div Payout %	46.01%	63.63%	39.67%	82.14%	0.10%	120.57%	49.90%	-
YoY %	-27.69%	60.40%	-51.70%	82,040.00%	-99.92%	141.62%	-	-
Horiz. %	92.20%	127.52%	79.50%	164.61%	0.20%	241.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	418,930	404,328	397,566	377,547	372,924	275,456	269,598	7.61%
YoY %	3.61%	1.70%	5.30%	1.24%	35.38%	2.17%	-	-
Horiz. %	155.39%	149.97%	147.47%	140.04%	138.33%	102.17%	100.00%	-
NOSH	74,809	74,875	74,871	74,910	74,884	75,056	74,888	-0.01%
YoY %	-0.09%	0.01%	-0.05%	0.03%	-0.23%	0.22%	-	-
Horiz. %	99.89%	99.98%	99.98%	100.03%	99.99%	100.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	31.52%	14.58%	21.03%	18.80%	69.10%	51.20%	46.50%	-
YoY %	116.19%	-30.67%	11.86%	-72.79%	34.96%	10.11%	-	-
Horiz. %	67.78%	31.35%	45.23%	40.43%	148.60%	110.11%	100.00%	-
ROE	4.66%	3.57%	7.12%	3.62%	20.45%	3.61%	3.90%	-
YoY %	30.53%	-49.86%	96.69%	-82.30%	466.48%	-7.44%	-	-
Horiz. %	119.49%	91.54%	182.56%	92.82%	524.36%	92.56%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	82.79	132.22	179.71	97.01	147.35	25.88	31.72	17.33%
YoY %	-37.38%	-26.43%	85.25%	-34.16%	469.36%	-18.41%	-	-
Horiz. %	261.00%	416.83%	566.55%	305.83%	464.53%	81.59%	100.00%	-
EPS	26.09	19.28	37.80	18.24	101.82	13.25	14.05	10.86%
YoY %	35.32%	-48.99%	107.24%	-82.09%	668.45%	-5.69%	-	-
Horiz. %	185.69%	137.22%	269.04%	129.82%	724.70%	94.31%	100.00%	-
DPS	12.00	12.25	15.00	15.00	0.10	16.00	7.01	9.36%
YoY %	-2.04%	-18.33%	0.00%	14,900.00%	-99.38%	128.25%	-	-
Horiz. %	171.18%	174.75%	213.98%	213.98%	1.43%	228.25%	100.00%	-
NAPS	5.60	5.40	5.31	5.04	4.98	3.67	3.60	7.63%
YoY %	3.70%	1.69%	5.36%	1.20%	35.69%	1.94%	-	-
Horiz. %	155.56%	150.00%	147.50%	140.00%	138.33%	101.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,910
RPS	82.74	132.26	179.76	97.08	147.41	25.95	31.74	17.30%
YoY %	-37.44%	-26.42%	85.17%	-34.14%	468.05%	-18.24%	-	-
Horiz. %	260.68%	416.70%	566.35%	305.86%	464.43%	81.76%	100.00%	-
EPS	26.08	19.29	37.81	18.25	101.86	13.29	14.06	10.84%
YoY %	35.20%	-48.98%	107.18%	-82.08%	666.44%	-5.48%	-	-
Horiz. %	185.49%	137.20%	268.92%	129.80%	724.47%	94.52%	100.00%	-
DPS	12.00	12.27	15.00	14.99	0.10	16.02	7.01	9.36%
YoY %	-2.20%	-18.20%	0.07%	14,890.00%	-99.38%	128.53%	-	-
Horiz. %	171.18%	175.04%	213.98%	213.84%	1.43%	228.53%	100.00%	-
NAPS	5.5967	5.4016	5.3113	5.0439	4.9821	3.68	3.6017	7.61%
YoY %	3.61%	1.70%	5.30%	1.24%	35.38%	2.17%	-	-
Horiz. %	155.39%	149.97%	147.47%	140.04%	138.33%	102.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.38	3.05	3.12	3.98	2.86	2.12	2.56	-
P/RPS	5.29	2.31	1.74	4.10	1.94	8.19	8.07	-6.79%
YoY %	129.00%	32.76%	-57.56%	111.34%	-76.31%	1.49%	-	-
Horiz. %	65.55%	28.62%	21.56%	50.81%	24.04%	101.49%	100.00%	-
P/EPS	16.79	15.82	8.25	21.82	2.81	16.00	18.22	-1.35%
YoY %	6.13%	91.76%	-62.19%	676.51%	-82.44%	-12.18%	-	-
Horiz. %	92.15%	86.83%	45.28%	119.76%	15.42%	87.82%	100.00%	-
EY	5.96	6.32	12.12	4.58	35.60	6.25	5.49	1.37%
YoY %	-5.70%	-47.85%	164.63%	-87.13%	469.60%	13.84%	-	-
Horiz. %	108.56%	115.12%	220.77%	83.42%	648.45%	113.84%	100.00%	-
DY	2.74	4.02	4.81	3.77	0.03	7.55	2.74	0.00%
YoY %	-31.84%	-16.42%	27.59%	12,466.67%	-99.60%	175.55%	-	-
Horiz. %	100.00%	146.72%	175.55%	137.59%	1.09%	275.55%	100.00%	-
P/NAPS	0.78	0.56	0.59	0.79	0.57	0.58	0.71	1.57%
YoY %	39.29%	-5.08%	-25.32%	38.60%	-1.72%	-18.31%	-	-
Horiz. %	109.86%	78.87%	83.10%	111.27%	80.28%	81.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/11/09	27/11/08	29/11/07	28/11/06	28/11/05	23/11/04	-
Price	4.56	3.10	3.00	3.94	3.12	2.23	2.40	-
P/RPS	5.51	2.34	1.67	4.06	2.12	8.62	7.57	-5.15%
YoY %	135.47%	40.12%	-58.87%	91.51%	-75.41%	13.87%	-	-
Horiz. %	72.79%	30.91%	22.06%	53.63%	28.01%	113.87%	100.00%	-
P/EPS	17.47	16.08	7.94	21.61	3.06	16.83	17.08	0.37%
YoY %	8.64%	102.52%	-63.26%	606.21%	-81.82%	-1.46%	-	-
Horiz. %	102.28%	94.15%	46.49%	126.52%	17.92%	98.54%	100.00%	-
EY	5.72	6.22	12.60	4.63	32.63	5.94	5.85	-0.37%
YoY %	-8.04%	-50.63%	172.14%	-85.81%	449.33%	1.54%	-	-
Horiz. %	97.78%	106.32%	215.38%	79.15%	557.78%	101.54%	100.00%	-
DY	2.63	3.95	5.00	3.81	0.03	7.17	2.92	-1.72%
YoY %	-33.42%	-21.00%	31.23%	12,600.00%	-99.58%	145.55%	-	-
Horiz. %	90.07%	135.27%	171.23%	130.48%	1.03%	245.55%	100.00%	-
P/NAPS	0.81	0.57	0.56	0.78	0.63	0.61	0.67	3.21%
YoY %	42.11%	1.79%	-28.21%	23.81%	3.28%	-8.96%	-	-
Horiz. %	120.90%	85.07%	83.58%	116.42%	94.03%	91.04%	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