[AYER] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 23.69%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,824 27,866 26,876 87,136 78,182 78,264 58,836 -37.77%
PBT 22,010 23,842 16,768 30,329 25,777 27,712 17,916 14.66%
Tax -9,425 -11,074 -8,468 -7,150 -7,037 -7,628 -5,452 43.89%
NP 12,585 12,768 8,300 23,179 18,740 20,084 12,464 0.64%
-
NP to SH 12,585 12,768 8,300 23,179 18,740 20,084 12,464 0.64%
-
Tax Rate 42.82% 46.45% 50.50% 23.57% 27.30% 27.53% 30.43% -
Total Cost 16,238 15,098 18,576 63,957 59,442 58,180 46,372 -50.22%
-
Net Worth 422,921 419,113 423,989 417,626 408,627 404,074 406,727 2.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,981 - - - -
Div Payout % - - - 38.75% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 422,921 419,113 423,989 417,626 408,627 404,074 406,727 2.62%
NOSH 74,853 74,841 74,909 74,843 74,840 74,828 74,903 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 43.66% 45.82% 30.88% 26.60% 23.97% 25.66% 21.18% -
ROE 2.98% 3.05% 1.96% 5.55% 4.59% 4.97% 3.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.51 37.23 35.88 116.42 104.47 104.59 78.55 -37.74%
EPS 16.81 17.06 11.08 30.97 25.04 26.84 16.64 0.67%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.65 5.60 5.66 5.58 5.46 5.40 5.43 2.67%
Adjusted Per Share Value based on latest NOSH - 74,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.50 37.22 35.90 116.39 104.43 104.54 78.59 -37.77%
EPS 16.81 17.05 11.09 30.96 25.03 26.83 16.65 0.63%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.6492 5.5983 5.6634 5.5784 5.4583 5.3974 5.4329 2.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.38 3.70 3.42 3.10 3.05 3.10 -
P/RPS 11.69 11.76 10.31 2.94 2.97 2.92 3.95 105.72%
P/EPS 26.76 25.67 33.39 11.04 12.38 11.36 18.63 27.22%
EY 3.74 3.89 2.99 9.06 8.08 8.80 5.37 -21.37%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.65 0.61 0.57 0.56 0.57 25.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 4.80 4.56 3.94 3.70 3.26 3.10 2.89 -
P/RPS 12.47 12.25 10.98 3.18 3.12 2.96 3.68 125.10%
P/EPS 28.55 26.73 35.56 11.95 13.02 11.55 17.37 39.14%
EY 3.50 3.74 2.81 8.37 7.68 8.66 5.76 -28.19%
DY 0.00 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.70 0.66 0.60 0.57 0.53 36.89%

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