[AYER] YoY TTM 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- -9.69%
YoY- 486.25%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 84,994 133,575 97,242 115,537 16,395 26,851 7,493 49.84%
PBT 22,344 40,621 17,286 81,957 15,393 22,512 19,611 2.19%
Tax -7,689 -10,605 -2,407 -13,102 -3,648 -8,690 -5,833 4.70%
NP 14,655 30,016 14,879 68,855 11,745 13,822 13,778 1.03%
-
NP to SH 14,655 30,016 14,879 68,855 11,745 13,822 13,252 1.68%
-
Tax Rate 34.41% 26.11% 13.92% 15.99% 23.70% 38.60% 29.74% -
Total Cost 70,339 103,559 82,363 46,682 4,650 13,029 -6,285 -
-
Net Worth 408,786 402,061 379,520 374,466 282,900 276,364 229,002 10.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,187 11,226 11,221 74 11,991 5,250 3,747 16.10%
Div Payout % 62.69% 37.40% 75.42% 0.11% 102.10% 37.98% 28.28% -
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 408,786 402,061 379,520 374,466 282,900 276,364 229,002 10.12%
NOSH 74,869 74,871 74,856 75,043 74,841 74,895 64,146 2.60%
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 17.24% 22.47% 15.30% 59.60% 71.64% 51.48% 183.88% -
ROE 3.58% 7.47% 3.92% 18.39% 4.15% 5.00% 5.79% -
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 113.52 178.40 129.91 153.96 21.91 35.85 11.68 46.03%
EPS 19.57 40.09 19.88 91.75 15.69 18.46 20.66 -0.89%
DPS 12.25 15.00 15.00 0.10 16.00 7.01 5.84 13.12%
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 113.53 178.42 129.89 154.33 21.90 35.87 10.01 49.83%
EPS 19.58 40.09 19.87 91.97 15.69 18.46 17.70 1.69%
DPS 12.27 15.00 14.99 0.10 16.02 7.01 5.01 16.08%
NAPS 5.4604 5.3705 5.0695 5.0019 3.7788 3.6915 3.0589 10.12%
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 2.73 1.63 3.06 2.52 10.00 6.58 18.83 -27.49%
P/EPS 15.84 7.23 20.02 4.23 13.96 12.79 10.65 6.83%
EY 6.31 13.82 4.99 23.65 7.17 7.82 9.39 -6.40%
DY 3.95 5.17 3.77 0.03 7.31 2.97 2.66 6.80%
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 2.87 1.55 2.97 2.39 10.27 6.55 21.40 -28.43%
P/EPS 16.65 6.88 19.42 4.01 14.34 12.73 12.10 5.45%
EY 6.00 14.53 5.15 24.93 6.97 7.85 8.26 -5.18%
DY 3.76 5.43 3.89 0.03 7.11 2.98 2.34 8.21%
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