[AYER] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 67.41%
YoY- 158.71%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 131,450 140,124 143,160 135,156 107,709 105,636 89,472 29.20%
PBT 32,242 38,974 47,950 42,584 25,432 18,722 18,990 42.27%
Tax -10,300 -10,518 -12,858 -11,932 -7,123 -5,876 -3,882 91.54%
NP 21,942 28,456 35,092 30,652 18,309 12,846 15,108 28.21%
-
NP to SH 21,942 28,456 35,092 30,652 18,309 12,846 15,108 28.21%
-
Tax Rate 31.95% 26.99% 26.82% 28.02% 28.01% 31.39% 20.44% -
Total Cost 109,508 111,668 108,068 104,504 89,400 92,789 74,364 29.40%
-
Net Worth 402,756 401,987 397,479 395,871 388,486 379,560 377,325 4.44%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 9,170 - - - 11,227 14,972 - -
Div Payout % 41.79% - - - 61.32% 116.55% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 402,756 401,987 397,479 395,871 388,486 379,560 377,325 4.44%
NOSH 74,861 74,857 74,854 74,833 74,852 74,864 74,866 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.69% 20.31% 24.51% 22.68% 17.00% 12.16% 16.89% -
ROE 5.45% 7.08% 8.83% 7.74% 4.71% 3.38% 4.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.59 187.19 191.25 180.61 143.89 141.10 119.51 29.20%
EPS 29.31 38.01 46.88 40.96 24.46 17.16 20.18 28.22%
DPS 12.25 0.00 0.00 0.00 15.00 20.00 0.00 -
NAPS 5.38 5.37 5.31 5.29 5.19 5.07 5.04 4.44%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.58 187.17 191.23 180.53 143.87 141.10 119.51 29.20%
EPS 29.31 38.01 46.87 40.94 24.46 17.16 20.18 28.22%
DPS 12.25 0.00 0.00 0.00 15.00 20.00 0.00 -
NAPS 5.3798 5.3695 5.3093 5.2879 5.1892 5.07 5.0401 4.44%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.90 2.90 3.12 3.42 3.50 3.98 3.98 -
P/RPS 1.65 1.55 1.63 1.89 2.43 2.82 3.33 -37.35%
P/EPS 9.89 7.63 6.66 8.35 14.31 23.19 19.72 -36.84%
EY 10.11 13.11 15.03 11.98 6.99 4.31 5.07 58.36%
DY 4.22 0.00 0.00 0.00 4.29 5.03 0.00 -
P/NAPS 0.54 0.54 0.59 0.65 0.67 0.79 0.79 -22.38%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 27/02/08 29/11/07 -
Price 3.10 2.76 3.00 3.46 3.50 3.86 3.94 -
P/RPS 1.77 1.47 1.57 1.92 2.43 2.74 3.30 -33.96%
P/EPS 10.58 7.26 6.40 8.45 14.31 22.49 19.52 -33.49%
EY 9.45 13.77 15.63 11.84 6.99 4.45 5.12 50.41%
DY 3.95 0.00 0.00 0.00 4.29 5.18 0.00 -
P/NAPS 0.58 0.51 0.56 0.65 0.67 0.76 0.78 -17.90%

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