[AYER] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -37.62%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,297 24,107 7,862 13,645 18,928 22,717 50,117 -38.31%
PBT 13,057 13,716 3,079 7,416 14,718 17,542 27,504 -39.17%
Tax -3,014 -3,294 -30 -1,128 -4,638 -6,463 -8,941 -51.59%
NP 10,043 10,422 3,049 6,288 10,080 11,079 18,563 -33.62%
-
NP to SH 10,043 10,422 3,049 6,288 10,080 11,079 18,563 -33.62%
-
Tax Rate 23.08% 24.02% 0.97% 15.21% 31.51% 36.84% 32.51% -
Total Cost 14,254 13,685 4,813 7,357 8,848 11,638 31,554 -41.15%
-
Net Worth 428,907 428,159 418,428 418,844 425,169 424,602 423,057 0.92%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,485 7,485 7,488 7,488 7,488 7,488 8,981 -11.44%
Div Payout % 74.53% 71.82% 245.61% 119.09% 74.29% 67.59% 48.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 428,907 428,159 418,428 418,844 425,169 424,602 423,057 0.92%
NOSH 74,853 74,853 74,853 74,927 74,722 74,885 74,877 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 41.33% 43.23% 38.78% 46.08% 53.25% 48.77% 37.04% -
ROE 2.34% 2.43% 0.73% 1.50% 2.37% 2.61% 4.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.46 32.21 10.50 18.21 25.33 30.34 66.93 -38.29%
EPS 13.42 13.92 4.07 8.39 13.49 14.79 24.79 -33.60%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -11.45%
NAPS 5.73 5.72 5.59 5.59 5.69 5.67 5.65 0.94%
Adjusted Per Share Value based on latest NOSH - 74,927
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.45 32.20 10.50 18.23 25.28 30.34 66.94 -38.31%
EPS 13.41 13.92 4.07 8.40 13.46 14.80 24.80 -33.65%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -11.45%
NAPS 5.7291 5.7191 5.5892 5.5947 5.6792 5.6716 5.651 0.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.00 4.80 4.28 3.90 4.50 4.41 4.50 -
P/RPS 15.40 14.90 40.75 21.42 17.76 14.54 6.72 73.90%
P/EPS 37.27 34.47 105.07 46.47 33.36 29.81 18.15 61.62%
EY 2.68 2.90 0.95 2.15 3.00 3.35 5.51 -38.17%
DY 2.00 2.08 2.34 2.56 2.22 2.27 2.67 -17.53%
P/NAPS 0.87 0.84 0.77 0.70 0.79 0.78 0.80 5.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 25/02/11 -
Price 5.10 4.70 4.80 4.29 4.15 4.85 4.80 -
P/RPS 15.71 14.59 45.70 23.56 16.38 15.99 7.17 68.77%
P/EPS 38.01 33.76 117.84 51.12 30.76 32.78 19.36 56.85%
EY 2.63 2.96 0.85 1.96 3.25 3.05 5.16 -36.21%
DY 1.96 2.13 2.08 2.33 2.41 2.06 2.50 -14.98%
P/NAPS 0.89 0.82 0.86 0.77 0.73 0.86 0.85 3.11%

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