[AYER] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -9.02%
YoY- -54.47%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,107 7,862 13,645 18,928 22,717 50,117 61,937 -46.66%
PBT 13,716 3,079 7,416 14,718 17,542 27,504 28,394 -38.40%
Tax -3,294 -30 -1,128 -4,638 -6,463 -8,941 -8,873 -48.31%
NP 10,422 3,049 6,288 10,080 11,079 18,563 19,521 -34.16%
-
NP to SH 10,422 3,049 6,288 10,080 11,079 18,563 19,521 -34.16%
-
Tax Rate 24.02% 0.97% 15.21% 31.51% 36.84% 32.51% 31.25% -
Total Cost 13,685 4,813 7,357 8,848 11,638 31,554 42,416 -52.92%
-
Net Worth 428,159 418,428 418,844 425,169 424,602 423,057 418,930 1.46%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,485 7,488 7,488 7,488 7,488 8,981 8,981 -11.42%
Div Payout % 71.82% 245.61% 119.09% 74.29% 67.59% 48.39% 46.01% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 428,159 418,428 418,844 425,169 424,602 423,057 418,930 1.46%
NOSH 74,853 74,853 74,927 74,722 74,885 74,877 74,809 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 43.23% 38.78% 46.08% 53.25% 48.77% 37.04% 31.52% -
ROE 2.43% 0.73% 1.50% 2.37% 2.61% 4.39% 4.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.21 10.50 18.21 25.33 30.34 66.93 82.79 -46.67%
EPS 13.92 4.07 8.39 13.49 14.79 24.79 26.09 -34.19%
DPS 10.00 10.00 10.00 10.00 10.00 12.00 12.00 -11.43%
NAPS 5.72 5.59 5.59 5.69 5.67 5.65 5.60 1.42%
Adjusted Per Share Value based on latest NOSH - 74,722
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.20 10.50 18.23 25.28 30.34 66.94 82.73 -46.66%
EPS 13.92 4.07 8.40 13.46 14.80 24.80 26.08 -34.17%
DPS 10.00 10.00 10.00 10.00 10.00 12.00 12.00 -11.43%
NAPS 5.7191 5.5892 5.5947 5.6792 5.6716 5.651 5.5959 1.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.80 4.28 3.90 4.50 4.41 4.50 4.38 -
P/RPS 14.90 40.75 21.42 17.76 14.54 6.72 5.29 99.31%
P/EPS 34.47 105.07 46.47 33.36 29.81 18.15 16.79 61.46%
EY 2.90 0.95 2.15 3.00 3.35 5.51 5.96 -38.10%
DY 2.08 2.34 2.56 2.22 2.27 2.67 2.74 -16.76%
P/NAPS 0.84 0.77 0.70 0.79 0.78 0.80 0.78 5.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 25/02/11 25/11/10 -
Price 4.70 4.80 4.29 4.15 4.85 4.80 4.56 -
P/RPS 14.59 45.70 23.56 16.38 15.99 7.17 5.51 91.28%
P/EPS 33.76 117.84 51.12 30.76 32.78 19.36 17.47 55.08%
EY 2.96 0.85 1.96 3.25 3.05 5.16 5.72 -35.51%
DY 2.13 2.08 2.33 2.41 2.06 2.50 2.63 -13.10%
P/NAPS 0.82 0.86 0.77 0.73 0.86 0.85 0.81 0.82%

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