[AYER] QoQ 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- -42.06%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
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 7,214 6,719 28,499 19,505 24,423 14,709 26,357 -57.81%
PBT 7,729 4,192 10,996 5,477 9,377 4,479 3,011 87.36%
Tax -3,420 -2,117 -1,872 -1,464 -2,451 -1,363 -2,411 26.21%
NP 4,309 2,075 9,124 4,013 6,926 3,116 600 271.78%
-
NP to SH 4,309 2,075 9,124 4,013 6,926 3,116 600 271.78%
-
Tax Rate 44.25% 50.50% 17.02% 26.73% 26.14% 30.43% 80.07% -
Total Cost 2,905 4,644 19,375 15,492 17,497 11,593 25,757 -76.62%
-
Net Worth 418,930 423,989 417,653 408,786 404,328 406,727 403,499 2.53%
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 - - - 9,187 -
Div Payout % - - 98.44% - - - 1,531.25% -
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 418,930 423,989 417,653 408,786 404,328 406,727 403,499 2.53%
NOSH 74,809 74,909 74,848 74,869 74,875 74,903 74,999 -0.16%
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 59.73% 30.88% 32.02% 20.57% 28.36% 21.18% 2.28% -
ROE 1.03% 0.49% 2.18% 0.98% 1.71% 0.77% 0.15% -
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 9.64 8.97 38.08 26.05 32.62 19.64 35.14 -57.74%
EPS 5.76 2.77 12.19 5.36 9.25 4.16 0.80 272.42%
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 9.64 8.97 38.07 26.05 32.62 19.65 35.21 -57.80%
EPS 5.76 2.77 12.19 5.36 9.25 4.16 0.80 272.42%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.27 -
NAPS 5.5959 5.6634 5.5788 5.4604 5.4008 5.4329 5.3898 2.53%
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 45.42 41.25 8.98 11.90 9.35 15.79 8.25 211.46%
P/EPS 76.04 133.57 28.06 57.84 32.97 74.52 362.50 -64.66%
EY 1.32 0.75 3.56 1.73 3.03 1.34 0.28 180.88%
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 47.29 43.93 9.72 12.51 9.50 14.72 8.82 206.02%
P/EPS 79.17 142.24 30.35 60.82 33.51 69.47 387.50 -65.27%
EY 1.26 0.70 3.29 1.64 2.98 1.44 0.26 186.09%
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