[AYER] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 25.68%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 131,450 133,575 134,553 123,587 107,709 97,242 72,668 48.40%
PBT 32,242 40,621 39,912 32,028 25,432 17,286 17,020 53.04%
Tax -10,300 -10,605 -11,611 -9,018 -7,123 -2,407 -3,359 110.92%
NP 21,942 30,016 28,301 23,010 18,309 14,879 13,661 37.11%
-
NP to SH 21,942 30,016 28,301 23,010 18,309 14,879 13,661 37.11%
-
Tax Rate 31.95% 26.11% 29.09% 28.16% 28.01% 13.92% 19.74% -
Total Cost 109,508 103,559 106,252 100,577 89,400 82,363 59,007 50.96%
-
Net Worth 403,499 402,061 397,566 395,871 388,421 379,520 377,547 4.52%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 9,187 11,226 11,226 11,226 11,226 11,221 11,221 -12.47%
Div Payout % 41.87% 37.40% 39.67% 48.79% 61.31% 75.42% 82.14% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 403,499 402,061 397,566 395,871 388,421 379,520 377,547 4.52%
NOSH 74,999 74,871 74,871 74,833 74,840 74,856 74,910 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.69% 22.47% 21.03% 18.62% 17.00% 15.30% 18.80% -
ROE 5.44% 7.47% 7.12% 5.81% 4.71% 3.92% 3.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.27 178.40 179.71 165.15 143.92 129.91 97.01 48.28%
EPS 29.26 40.09 37.80 30.75 24.46 19.88 18.24 36.99%
DPS 12.25 15.00 15.00 15.00 15.00 15.00 15.00 -12.61%
NAPS 5.38 5.37 5.31 5.29 5.19 5.07 5.04 4.44%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.61 178.45 179.76 165.11 143.89 129.91 97.08 48.40%
EPS 29.31 40.10 37.81 30.74 24.46 19.88 18.25 37.10%
DPS 12.27 15.00 15.00 15.00 15.00 14.99 14.99 -12.48%
NAPS 5.3906 5.3713 5.3113 5.2887 5.1891 5.0702 5.0439 4.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.90 2.90 3.12 3.42 3.50 3.98 3.98 -
P/RPS 1.65 1.63 1.74 2.07 2.43 3.06 4.10 -45.46%
P/EPS 9.91 7.23 8.25 11.12 14.31 20.02 21.82 -40.88%
EY 10.09 13.82 12.12 8.99 6.99 4.99 4.58 69.22%
DY 4.22 5.17 4.81 4.39 4.29 3.77 3.77 7.79%
P/NAPS 0.54 0.54 0.59 0.65 0.67 0.79 0.79 -22.38%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 28/08/08 29/05/08 27/02/08 29/11/07 -
Price 3.10 2.76 3.00 3.46 3.50 3.86 3.94 -
P/RPS 1.77 1.55 1.67 2.10 2.43 2.97 4.06 -42.47%
P/EPS 10.60 6.88 7.94 11.25 14.31 19.42 21.61 -37.77%
EY 9.44 14.53 12.60 8.89 6.99 5.15 4.63 60.72%
DY 3.95 5.43 5.00 4.34 4.29 3.89 3.81 2.43%
P/NAPS 0.58 0.51 0.56 0.65 0.67 0.76 0.78 -17.90%

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