[AYER] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 61.14%
YoY- -42.77%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 26,876 87,136 78,182 78,264 58,836 131,450 140,124 -66.84%
PBT 16,768 30,329 25,777 27,712 17,916 32,242 38,974 -43.09%
Tax -8,468 -7,150 -7,037 -7,628 -5,452 -10,300 -10,518 -13.49%
NP 8,300 23,179 18,740 20,084 12,464 21,942 28,456 -56.11%
-
NP to SH 8,300 23,179 18,740 20,084 12,464 21,942 28,456 -56.11%
-
Tax Rate 50.50% 23.57% 27.30% 27.53% 30.43% 31.95% 26.99% -
Total Cost 18,576 63,957 59,442 58,180 46,372 109,508 111,668 -69.85%
-
Net Worth 423,989 417,626 408,627 404,074 406,727 402,756 401,987 3.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 8,981 - - - 9,170 - -
Div Payout % - 38.75% - - - 41.79% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 423,989 417,626 408,627 404,074 406,727 402,756 401,987 3.62%
NOSH 74,909 74,843 74,840 74,828 74,903 74,861 74,857 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.88% 26.60% 23.97% 25.66% 21.18% 16.69% 20.31% -
ROE 1.96% 5.55% 4.59% 4.97% 3.06% 5.45% 7.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.88 116.42 104.47 104.59 78.55 175.59 187.19 -66.85%
EPS 11.08 30.97 25.04 26.84 16.64 29.31 38.01 -56.13%
DPS 0.00 12.00 0.00 0.00 0.00 12.25 0.00 -
NAPS 5.66 5.58 5.46 5.40 5.43 5.38 5.37 3.57%
Adjusted Per Share Value based on latest NOSH - 74,875
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.90 116.39 104.43 104.54 78.59 175.58 187.17 -66.84%
EPS 11.09 30.96 25.03 26.83 16.65 29.31 38.01 -56.10%
DPS 0.00 12.00 0.00 0.00 0.00 12.25 0.00 -
NAPS 5.6634 5.5784 5.4583 5.3974 5.4329 5.3798 5.3695 3.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.70 3.42 3.10 3.05 3.10 2.90 2.90 -
P/RPS 10.31 2.94 2.97 2.92 3.95 1.65 1.55 254.91%
P/EPS 33.39 11.04 12.38 11.36 18.63 9.89 7.63 168.26%
EY 2.99 9.06 8.08 8.80 5.37 10.11 13.11 -62.77%
DY 0.00 3.51 0.00 0.00 0.00 4.22 0.00 -
P/NAPS 0.65 0.61 0.57 0.56 0.57 0.54 0.54 13.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 3.94 3.70 3.26 3.10 2.89 3.10 2.76 -
P/RPS 10.98 3.18 3.12 2.96 3.68 1.77 1.47 283.52%
P/EPS 35.56 11.95 13.02 11.55 17.37 10.58 7.26 189.25%
EY 2.81 8.37 7.68 8.66 5.76 9.45 13.77 -65.43%
DY 0.00 3.24 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.70 0.66 0.60 0.57 0.53 0.58 0.51 23.57%

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