[AYER] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -61.15%
YoY- -48.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,107 9,017 9,722 11,720 22,717 28,824 27,866 -9.20%
PBT 13,716 2,726 3,590 5,472 17,542 22,010 23,842 -30.80%
Tax -3,294 -848 -404 -1,168 -6,463 -9,425 -11,074 -55.40%
NP 10,422 1,878 3,186 4,304 11,079 12,585 12,768 -12.64%
-
NP to SH 10,422 1,878 3,186 4,304 11,079 12,585 12,768 -12.64%
-
Tax Rate 24.02% 31.11% 11.25% 21.35% 36.84% 42.82% 46.45% -
Total Cost 13,685 7,138 6,536 7,416 11,638 16,238 15,098 -6.33%
-
Net Worth 428,159 418,428 418,069 425,169 424,445 422,921 419,113 1.43%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,485 - - - 7,485 - - -
Div Payout % 71.82% - - - 67.57% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 428,159 418,428 418,069 425,169 424,445 422,921 419,113 1.43%
NOSH 74,853 74,853 74,788 74,722 74,858 74,853 74,841 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 43.23% 20.83% 32.77% 36.72% 48.77% 43.66% 45.82% -
ROE 2.43% 0.45% 0.76% 1.01% 2.61% 2.98% 3.05% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.21 12.05 13.00 15.68 30.35 38.51 37.23 -9.19%
EPS 13.92 2.51 4.26 5.76 14.80 16.81 17.06 -12.67%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.72 5.59 5.59 5.69 5.67 5.65 5.60 1.42%
Adjusted Per Share Value based on latest NOSH - 74,722
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.21 12.05 12.99 15.66 30.35 38.51 37.23 -9.19%
EPS 13.92 2.51 4.26 5.75 14.80 16.81 17.06 -12.67%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.72 5.59 5.5852 5.6801 5.6704 5.65 5.5992 1.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.80 4.28 3.90 4.50 4.41 4.50 4.38 -
P/RPS 14.90 35.53 30.00 28.69 14.53 11.69 11.76 17.07%
P/EPS 34.47 170.53 91.55 78.13 29.80 26.76 25.67 21.69%
EY 2.90 0.59 1.09 1.28 3.36 3.74 3.89 -17.76%
DY 2.08 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.84 0.77 0.70 0.79 0.78 0.80 0.78 5.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 25/02/11 25/11/10 -
Price 4.70 4.80 4.29 4.15 4.85 4.80 4.56 -
P/RPS 14.59 39.84 33.00 26.46 15.98 12.47 12.25 12.34%
P/EPS 33.76 191.25 100.70 72.05 32.77 28.55 26.73 16.82%
EY 2.96 0.52 0.99 1.39 3.05 3.50 3.74 -14.42%
DY 2.13 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.82 0.86 0.77 0.73 0.86 0.85 0.81 0.82%

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