[AYER] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -69.79%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 87,136 131,450 107,709 96,512 48,914 26,086 11,100 40.95%
PBT 30,329 32,242 25,432 28,204 71,182 21,156 19,689 7.46%
Tax -7,150 -10,300 -7,123 -7,400 -4,473 -8,961 -7,707 -1.24%
NP 23,179 21,942 18,309 20,804 66,709 12,195 11,982 11.61%
-
NP to SH 23,179 21,942 18,309 20,804 66,709 12,195 11,456 12.45%
-
Tax Rate 23.57% 31.95% 28.01% 26.24% 6.28% 42.36% 39.14% -
Total Cost 63,957 109,508 89,400 75,708 -17,795 13,891 -882 -
-
Net Worth 417,653 403,499 388,421 379,273 364,531 274,673 249,199 8.98%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 8,981 9,187 11,226 18,709 6,004 5,987 5,250 9.35%
Div Payout % 38.75% 41.87% 61.31% 89.93% 9.00% 49.10% 45.83% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 417,653 403,499 388,421 379,273 364,531 274,673 249,199 8.98%
NOSH 74,848 74,999 74,840 74,807 74,852 74,843 70,000 1.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.60% 16.69% 17.00% 21.56% 136.38% 46.75% 107.95% -
ROE 5.55% 5.44% 4.71% 5.49% 18.30% 4.44% 4.60% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 116.42 175.27 143.92 129.01 65.35 34.85 15.86 39.38%
EPS 30.97 29.26 24.46 27.81 89.12 16.29 16.37 11.20%
DPS 12.00 12.25 15.00 25.00 8.00 8.00 7.50 8.14%
NAPS 5.58 5.38 5.19 5.07 4.87 3.67 3.56 7.77%
Adjusted Per Share Value based on latest NOSH - 74,807
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 116.39 175.58 143.87 128.92 65.34 34.84 14.83 40.94%
EPS 30.96 29.31 24.46 27.79 89.11 16.29 15.30 12.45%
DPS 12.00 12.27 15.00 24.99 8.02 8.00 7.01 9.36%
NAPS 5.5788 5.3898 5.1883 5.0662 4.8692 3.669 3.3287 8.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.42 2.90 3.50 4.24 2.20 2.37 2.70 -
P/RPS 2.94 1.65 2.43 3.29 3.37 6.80 17.03 -25.36%
P/EPS 11.04 9.91 14.31 15.25 2.47 14.55 16.50 -6.47%
EY 9.05 10.09 6.99 6.56 40.51 6.88 6.06 6.90%
DY 3.51 4.22 4.29 5.90 3.64 3.38 2.78 3.96%
P/NAPS 0.61 0.54 0.67 0.84 0.45 0.65 0.76 -3.59%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 30/05/07 25/05/06 30/05/05 13/05/04 -
Price 3.70 3.10 3.50 3.88 2.35 2.02 2.50 -
P/RPS 3.18 1.77 2.43 3.01 3.60 5.80 15.77 -23.41%
P/EPS 11.95 10.60 14.31 13.95 2.64 12.40 15.28 -4.01%
EY 8.37 9.44 6.99 7.17 37.92 8.07 6.55 4.16%
DY 3.24 3.95 4.29 6.44 3.40 3.96 3.00 1.29%
P/NAPS 0.66 0.58 0.67 0.77 0.48 0.55 0.70 -0.97%

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