[AYER] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 14.49%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 58,836 131,450 140,124 143,160 135,156 107,709 105,636 -32.32%
PBT 17,916 32,242 38,974 47,950 42,584 25,432 18,722 -2.89%
Tax -5,452 -10,300 -10,518 -12,858 -11,932 -7,123 -5,876 -4.87%
NP 12,464 21,942 28,456 35,092 30,652 18,309 12,846 -1.99%
-
NP to SH 12,464 21,942 28,456 35,092 30,652 18,309 12,846 -1.99%
-
Tax Rate 30.43% 31.95% 26.99% 26.82% 28.02% 28.01% 31.39% -
Total Cost 46,372 109,508 111,668 108,068 104,504 89,400 92,789 -37.05%
-
Net Worth 406,727 402,756 401,987 397,479 395,871 388,486 379,560 4.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 9,170 - - - 11,227 14,972 -
Div Payout % - 41.79% - - - 61.32% 116.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 406,727 402,756 401,987 397,479 395,871 388,486 379,560 4.72%
NOSH 74,903 74,861 74,857 74,854 74,833 74,852 74,864 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.18% 16.69% 20.31% 24.51% 22.68% 17.00% 12.16% -
ROE 3.06% 5.45% 7.08% 8.83% 7.74% 4.71% 3.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.55 175.59 187.19 191.25 180.61 143.89 141.10 -32.35%
EPS 16.64 29.31 38.01 46.88 40.96 24.46 17.16 -2.03%
DPS 0.00 12.25 0.00 0.00 0.00 15.00 20.00 -
NAPS 5.43 5.38 5.37 5.31 5.29 5.19 5.07 4.68%
Adjusted Per Share Value based on latest NOSH - 74,871
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.60 175.61 187.20 191.25 180.56 143.89 141.12 -32.32%
EPS 16.65 29.31 38.02 46.88 40.95 24.46 17.16 -1.99%
DPS 0.00 12.25 0.00 0.00 0.00 15.00 20.00 -
NAPS 5.4337 5.3806 5.3704 5.3101 5.2887 5.19 5.0707 4.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.10 2.90 2.90 3.12 3.42 3.50 3.98 -
P/RPS 3.95 1.65 1.55 1.63 1.89 2.43 2.82 25.21%
P/EPS 18.63 9.89 7.63 6.66 8.35 14.31 23.19 -13.59%
EY 5.37 10.11 13.11 15.03 11.98 6.99 4.31 15.80%
DY 0.00 4.22 0.00 0.00 0.00 4.29 5.03 -
P/NAPS 0.57 0.54 0.54 0.59 0.65 0.67 0.79 -19.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 27/02/08 -
Price 2.89 3.10 2.76 3.00 3.46 3.50 3.86 -
P/RPS 3.68 1.77 1.47 1.57 1.92 2.43 2.74 21.75%
P/EPS 17.37 10.58 7.26 6.40 8.45 14.31 22.49 -15.83%
EY 5.76 9.45 13.77 15.63 11.84 6.99 4.45 18.78%
DY 0.00 3.95 0.00 0.00 0.00 4.29 5.18 -
P/NAPS 0.53 0.58 0.51 0.56 0.65 0.67 0.76 -21.37%

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