[AYER] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -41.03%
YoY- -85.07%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,446 12,480 24,107 9,017 9,722 11,720 22,717 -6.76%
PBT 11,830 2,836 13,716 2,726 3,590 5,472 17,542 -23.04%
Tax -1,298 -48 -3,294 -848 -404 -1,168 -6,463 -65.60%
NP 10,532 2,788 10,422 1,878 3,186 4,304 11,079 -3.31%
-
NP to SH 10,532 2,788 10,422 1,878 3,186 4,304 11,079 -3.31%
-
Tax Rate 10.97% 1.69% 24.02% 31.11% 11.25% 21.35% 36.84% -
Total Cost 9,914 9,692 13,685 7,138 6,536 7,416 11,638 -10.11%
-
Net Worth 425,913 428,907 428,159 418,428 418,069 425,169 424,445 0.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 7,485 - - - 7,485 -
Div Payout % - - 71.82% - - - 67.57% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 425,913 428,907 428,159 418,428 418,069 425,169 424,445 0.22%
NOSH 74,853 74,853 74,853 74,853 74,788 74,722 74,858 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 51.51% 22.34% 43.23% 20.83% 32.77% 36.72% 48.77% -
ROE 2.47% 0.65% 2.43% 0.45% 0.76% 1.01% 2.61% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.31 16.67 32.21 12.05 13.00 15.68 30.35 -6.77%
EPS 14.08 3.72 13.92 2.51 4.26 5.76 14.80 -3.26%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 5.69 5.73 5.72 5.59 5.59 5.69 5.67 0.23%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.31 16.67 32.20 12.04 12.99 15.66 30.34 -6.75%
EPS 14.07 3.72 13.92 2.51 4.26 5.75 14.80 -3.30%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 5.6891 5.7291 5.7191 5.5892 5.5844 5.6792 5.6695 0.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.58 5.00 4.80 4.28 3.90 4.50 4.41 -
P/RPS 20.43 29.99 14.90 35.53 30.00 28.69 14.53 25.42%
P/EPS 39.66 134.24 34.47 170.53 91.55 78.13 29.80 20.92%
EY 2.52 0.74 2.90 0.59 1.09 1.28 3.36 -17.40%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.27 -
P/NAPS 0.98 0.87 0.84 0.77 0.70 0.79 0.78 16.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 -
Price 5.50 5.10 4.70 4.80 4.29 4.15 4.85 -
P/RPS 20.14 30.59 14.59 39.84 33.00 26.46 15.98 16.62%
P/EPS 39.09 136.93 33.76 191.25 100.70 72.05 32.77 12.43%
EY 2.56 0.73 2.96 0.52 0.99 1.39 3.05 -10.99%
DY 0.00 0.00 2.13 0.00 0.00 0.00 2.06 -
P/NAPS 0.97 0.89 0.82 0.86 0.77 0.73 0.86 8.33%

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