[AYER] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -43.2%
YoY- -59.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,136 78,182 78,264 58,836 131,450 140,124 143,160 -28.20%
PBT 30,329 25,777 27,712 17,916 32,242 38,974 47,950 -26.33%
Tax -7,150 -7,037 -7,628 -5,452 -10,300 -10,518 -12,858 -32.40%
NP 23,179 18,740 20,084 12,464 21,942 28,456 35,092 -24.17%
-
NP to SH 23,179 18,740 20,084 12,464 21,942 28,456 35,092 -24.17%
-
Tax Rate 23.57% 27.30% 27.53% 30.43% 31.95% 26.99% 26.82% -
Total Cost 63,957 59,442 58,180 46,372 109,508 111,668 108,068 -29.53%
-
Net Worth 417,626 408,627 404,074 406,727 402,756 401,987 397,479 3.35%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,981 - - - 9,170 - - -
Div Payout % 38.75% - - - 41.79% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 417,626 408,627 404,074 406,727 402,756 401,987 397,479 3.35%
NOSH 74,843 74,840 74,828 74,903 74,861 74,857 74,854 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.60% 23.97% 25.66% 21.18% 16.69% 20.31% 24.51% -
ROE 5.55% 4.59% 4.97% 3.06% 5.45% 7.08% 8.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 116.42 104.47 104.59 78.55 175.59 187.19 191.25 -28.19%
EPS 30.97 25.04 26.84 16.64 29.31 38.01 46.88 -24.16%
DPS 12.00 0.00 0.00 0.00 12.25 0.00 0.00 -
NAPS 5.58 5.46 5.40 5.43 5.38 5.37 5.31 3.36%
Adjusted Per Share Value based on latest NOSH - 74,903
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 116.39 104.43 104.54 78.59 175.58 187.17 191.23 -28.20%
EPS 30.96 25.03 26.83 16.65 29.31 38.01 46.87 -24.17%
DPS 12.00 0.00 0.00 0.00 12.25 0.00 0.00 -
NAPS 5.5784 5.4583 5.3974 5.4329 5.3798 5.3695 5.3093 3.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.42 3.10 3.05 3.10 2.90 2.90 3.12 -
P/RPS 2.94 2.97 2.92 3.95 1.65 1.55 1.63 48.22%
P/EPS 11.04 12.38 11.36 18.63 9.89 7.63 6.66 40.10%
EY 9.06 8.08 8.80 5.37 10.11 13.11 15.03 -28.66%
DY 3.51 0.00 0.00 0.00 4.22 0.00 0.00 -
P/NAPS 0.61 0.57 0.56 0.57 0.54 0.54 0.59 2.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 -
Price 3.70 3.26 3.10 2.89 3.10 2.76 3.00 -
P/RPS 3.18 3.12 2.96 3.68 1.77 1.47 1.57 60.15%
P/EPS 11.95 13.02 11.55 17.37 10.58 7.26 6.40 51.69%
EY 8.37 7.68 8.66 5.76 9.45 13.77 15.63 -34.08%
DY 3.24 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.66 0.60 0.57 0.53 0.58 0.51 0.56 11.58%

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