[AYER] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 53.83%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,720 22,717 28,824 27,866 26,876 87,136 78,182 -71.87%
PBT 5,472 17,542 22,010 23,842 16,768 30,329 25,777 -64.51%
Tax -1,168 -6,463 -9,425 -11,074 -8,468 -7,150 -7,037 -69.89%
NP 4,304 11,079 12,585 12,768 8,300 23,179 18,740 -62.59%
-
NP to SH 4,304 11,079 12,585 12,768 8,300 23,179 18,740 -62.59%
-
Tax Rate 21.35% 36.84% 42.82% 46.45% 50.50% 23.57% 27.30% -
Total Cost 7,416 11,638 16,238 15,098 18,576 63,957 59,442 -75.12%
-
Net Worth 425,169 424,445 422,921 419,113 423,989 417,626 408,627 2.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 7,485 - - - 8,981 - -
Div Payout % - 67.57% - - - 38.75% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 425,169 424,445 422,921 419,113 423,989 417,626 408,627 2.68%
NOSH 74,722 74,858 74,853 74,841 74,909 74,843 74,840 -0.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 36.72% 48.77% 43.66% 45.82% 30.88% 26.60% 23.97% -
ROE 1.01% 2.61% 2.98% 3.05% 1.96% 5.55% 4.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.68 30.35 38.51 37.23 35.88 116.42 104.47 -71.85%
EPS 5.76 14.80 16.81 17.06 11.08 30.97 25.04 -62.55%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.69 5.67 5.65 5.60 5.66 5.58 5.46 2.79%
Adjusted Per Share Value based on latest NOSH - 74,809
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.66 30.35 38.51 37.23 35.91 116.41 104.45 -71.87%
EPS 5.75 14.80 16.81 17.06 11.09 30.97 25.04 -62.60%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.6801 5.6704 5.65 5.5992 5.6643 5.5793 5.4591 2.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.50 4.41 4.50 4.38 3.70 3.42 3.10 -
P/RPS 28.69 14.53 11.69 11.76 10.31 2.94 2.97 355.46%
P/EPS 78.13 29.80 26.76 25.67 33.39 11.04 12.38 242.66%
EY 1.28 3.36 3.74 3.89 2.99 9.06 8.08 -70.82%
DY 0.00 2.27 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.79 0.78 0.80 0.78 0.65 0.61 0.57 24.38%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 -
Price 4.15 4.85 4.80 4.56 3.94 3.70 3.26 -
P/RPS 26.46 15.98 12.47 12.25 10.98 3.18 3.12 317.50%
P/EPS 72.05 32.77 28.55 26.73 35.56 11.95 13.02 213.84%
EY 1.39 3.05 3.50 3.74 2.81 8.37 7.68 -68.10%
DY 0.00 2.06 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 0.73 0.86 0.85 0.81 0.70 0.66 0.60 14.00%

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