[AYER] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -18.91%
YoY- 121.5%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 78,264 58,836 131,450 140,124 143,160 135,156 107,709 -19.16%
PBT 27,712 17,916 32,242 38,974 47,950 42,584 25,432 5.88%
Tax -7,628 -5,452 -10,300 -10,518 -12,858 -11,932 -7,123 4.66%
NP 20,084 12,464 21,942 28,456 35,092 30,652 18,309 6.35%
-
NP to SH 20,084 12,464 21,942 28,456 35,092 30,652 18,309 6.35%
-
Tax Rate 27.53% 30.43% 31.95% 26.99% 26.82% 28.02% 28.01% -
Total Cost 58,180 46,372 109,508 111,668 108,068 104,504 89,400 -24.88%
-
Net Worth 404,074 406,727 402,756 401,987 397,479 395,871 388,486 2.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 9,170 - - - 11,227 -
Div Payout % - - 41.79% - - - 61.32% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 404,074 406,727 402,756 401,987 397,479 395,871 388,486 2.65%
NOSH 74,828 74,903 74,861 74,857 74,854 74,833 74,852 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.66% 21.18% 16.69% 20.31% 24.51% 22.68% 17.00% -
ROE 4.97% 3.06% 5.45% 7.08% 8.83% 7.74% 4.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.59 78.55 175.59 187.19 191.25 180.61 143.89 -19.14%
EPS 26.84 16.64 29.31 38.01 46.88 40.96 24.46 6.37%
DPS 0.00 0.00 12.25 0.00 0.00 0.00 15.00 -
NAPS 5.40 5.43 5.38 5.37 5.31 5.29 5.19 2.67%
Adjusted Per Share Value based on latest NOSH - 74,871
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.54 78.59 175.58 187.17 191.23 180.53 143.87 -19.16%
EPS 26.83 16.65 29.31 38.01 46.87 40.94 24.46 6.35%
DPS 0.00 0.00 12.25 0.00 0.00 0.00 15.00 -
NAPS 5.3974 5.4329 5.3798 5.3695 5.3093 5.2879 5.1892 2.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.05 3.10 2.90 2.90 3.12 3.42 3.50 -
P/RPS 2.92 3.95 1.65 1.55 1.63 1.89 2.43 13.01%
P/EPS 11.36 18.63 9.89 7.63 6.66 8.35 14.31 -14.25%
EY 8.80 5.37 10.11 13.11 15.03 11.98 6.99 16.57%
DY 0.00 0.00 4.22 0.00 0.00 0.00 4.29 -
P/NAPS 0.56 0.57 0.54 0.54 0.59 0.65 0.67 -11.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 -
Price 3.10 2.89 3.10 2.76 3.00 3.46 3.50 -
P/RPS 2.96 3.68 1.77 1.47 1.57 1.92 2.43 14.04%
P/EPS 11.55 17.37 10.58 7.26 6.40 8.45 14.31 -13.30%
EY 8.66 5.76 9.45 13.77 15.63 11.84 6.99 15.33%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.29 -
P/NAPS 0.57 0.53 0.58 0.51 0.56 0.65 0.67 -10.20%

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