[AYER] QoQ TTM 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- 1.5%
YoY- -51.18%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 61,937 79,146 87,136 84,994 99,002 112,370 131,450 -39.42%
PBT 28,394 30,042 30,329 22,344 22,123 26,075 32,242 -8.11%
Tax -8,873 -7,904 -7,150 -7,689 -7,685 -8,680 -10,300 -9.45%
NP 19,521 22,138 23,179 14,655 14,438 17,395 21,942 -7.49%
-
NP to SH 19,521 22,138 23,179 14,655 14,438 17,395 21,942 -7.49%
-
Tax Rate 31.25% 26.31% 23.57% 34.41% 34.74% 33.29% 31.95% -
Total Cost 42,416 57,008 63,957 70,339 84,564 94,975 109,508 -46.83%
-
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 8,981 8,981 9,187 9,187 9,187 9,187 -1.49%
Div Payout % 46.01% 40.57% 38.75% 62.69% 63.63% 52.82% 41.87% -
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 31.52% 27.97% 26.60% 17.24% 14.58% 15.48% 16.69% -
ROE 4.66% 5.22% 5.55% 3.58% 3.57% 4.28% 5.44% -
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 82.79 105.66 116.42 113.52 132.22 150.02 175.27 -39.32%
EPS 26.09 29.55 30.97 19.57 19.28 23.22 29.26 -7.35%
DPS 12.00 12.00 12.00 12.25 12.25 12.25 12.25 -1.36%
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 82.73 105.72 116.39 113.53 132.24 150.10 175.58 -39.42%
EPS 26.08 29.57 30.96 19.58 19.29 23.24 29.31 -7.48%
DPS 12.00 12.00 12.00 12.27 12.27 12.27 12.27 -1.47%
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 5.29 3.50 2.94 2.73 2.31 2.07 1.65 117.27%
P/EPS 16.79 12.52 11.04 15.84 15.82 13.35 9.91 42.07%
EY 5.96 7.99 9.05 6.31 6.32 7.49 10.09 -29.57%
DY 2.74 3.24 3.51 3.95 4.02 3.95 4.22 -24.99%
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 5.51 3.73 3.18 2.87 2.34 1.93 1.77 113.05%
P/EPS 17.47 13.33 11.95 16.65 16.08 12.44 10.60 39.48%
EY 5.72 7.50 8.37 6.00 6.22 8.04 9.44 -28.37%
DY 2.63 3.05 3.24 3.76 3.95 4.24 3.95 -23.73%
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