[AYER] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.69%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,866 26,876 87,136 78,182 78,264 58,836 131,450 -64.41%
PBT 23,842 16,768 30,329 25,777 27,712 17,916 32,242 -18.21%
Tax -11,074 -8,468 -7,150 -7,037 -7,628 -5,452 -10,300 4.94%
NP 12,768 8,300 23,179 18,740 20,084 12,464 21,942 -30.27%
-
NP to SH 12,768 8,300 23,179 18,740 20,084 12,464 21,942 -30.27%
-
Tax Rate 46.45% 50.50% 23.57% 27.30% 27.53% 30.43% 31.95% -
Total Cost 15,098 18,576 63,957 59,442 58,180 46,372 109,508 -73.27%
-
Net Worth 419,113 423,989 417,626 408,627 404,074 406,727 402,756 2.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,981 - - - 9,170 -
Div Payout % - - 38.75% - - - 41.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 419,113 423,989 417,626 408,627 404,074 406,727 402,756 2.68%
NOSH 74,841 74,909 74,843 74,840 74,828 74,903 74,861 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 45.82% 30.88% 26.60% 23.97% 25.66% 21.18% 16.69% -
ROE 3.05% 1.96% 5.55% 4.59% 4.97% 3.06% 5.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.23 35.88 116.42 104.47 104.59 78.55 175.59 -64.40%
EPS 17.06 11.08 30.97 25.04 26.84 16.64 29.31 -30.26%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.25 -
NAPS 5.60 5.66 5.58 5.46 5.40 5.43 5.38 2.70%
Adjusted Per Share Value based on latest NOSH - 74,869
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.23 35.91 116.41 104.45 104.56 78.60 175.61 -64.41%
EPS 17.06 11.09 30.97 25.04 26.83 16.65 29.31 -30.26%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.25 -
NAPS 5.5992 5.6643 5.5793 5.4591 5.3982 5.4337 5.3806 2.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.38 3.70 3.42 3.10 3.05 3.10 2.90 -
P/RPS 11.76 10.31 2.94 2.97 2.92 3.95 1.65 269.91%
P/EPS 25.67 33.39 11.04 12.38 11.36 18.63 9.89 88.75%
EY 3.89 2.99 9.06 8.08 8.80 5.37 10.11 -47.06%
DY 0.00 0.00 3.51 0.00 0.00 0.00 4.22 -
P/NAPS 0.78 0.65 0.61 0.57 0.56 0.57 0.54 27.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 4.56 3.94 3.70 3.26 3.10 2.89 3.10 -
P/RPS 12.25 10.98 3.18 3.12 2.96 3.68 1.77 262.74%
P/EPS 26.73 35.56 11.95 13.02 11.55 17.37 10.58 85.39%
EY 3.74 2.81 8.37 7.68 8.66 5.76 9.45 -46.06%
DY 0.00 0.00 3.24 0.00 0.00 0.00 3.95 -
P/NAPS 0.81 0.70 0.66 0.60 0.57 0.53 0.58 24.91%

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