[AYER] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -4.91%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,645 18,928 22,717 50,117 61,937 79,146 87,136 -70.91%
PBT 7,416 14,718 17,542 27,504 28,394 30,042 30,329 -60.86%
Tax -1,128 -4,638 -6,463 -8,941 -8,873 -7,904 -7,150 -70.77%
NP 6,288 10,080 11,079 18,563 19,521 22,138 23,179 -58.06%
-
NP to SH 6,288 10,080 11,079 18,563 19,521 22,138 23,179 -58.06%
-
Tax Rate 15.21% 31.51% 36.84% 32.51% 31.25% 26.31% 23.57% -
Total Cost 7,357 8,848 11,638 31,554 42,416 57,008 63,957 -76.31%
-
Net Worth 418,844 425,169 424,602 423,057 418,930 423,989 417,653 0.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,488 7,488 7,488 8,981 8,981 8,981 8,981 -11.40%
Div Payout % 119.09% 74.29% 67.59% 48.39% 46.01% 40.57% 38.75% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 418,844 425,169 424,602 423,057 418,930 423,989 417,653 0.18%
NOSH 74,927 74,722 74,885 74,877 74,809 74,909 74,848 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 46.08% 53.25% 48.77% 37.04% 31.52% 27.97% 26.60% -
ROE 1.50% 2.37% 2.61% 4.39% 4.66% 5.22% 5.55% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.21 25.33 30.34 66.93 82.79 105.66 116.42 -70.93%
EPS 8.39 13.49 14.79 24.79 26.09 29.55 30.97 -58.09%
DPS 10.00 10.00 10.00 12.00 12.00 12.00 12.00 -11.43%
NAPS 5.59 5.69 5.67 5.65 5.60 5.66 5.58 0.11%
Adjusted Per Share Value based on latest NOSH - 74,877
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.23 25.28 30.34 66.94 82.73 105.72 116.39 -70.91%
EPS 8.40 13.46 14.80 24.80 26.08 29.57 30.96 -58.05%
DPS 10.00 10.00 10.00 12.00 12.00 12.00 12.00 -11.43%
NAPS 5.5947 5.6792 5.6716 5.651 5.5959 5.6634 5.5788 0.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.90 4.50 4.41 4.50 4.38 3.70 3.42 -
P/RPS 21.42 17.76 14.54 6.72 5.29 3.50 2.94 275.36%
P/EPS 46.47 33.36 29.81 18.15 16.79 12.52 11.04 160.46%
EY 2.15 3.00 3.35 5.51 5.96 7.99 9.05 -61.60%
DY 2.56 2.22 2.27 2.67 2.74 3.24 3.51 -18.95%
P/NAPS 0.70 0.79 0.78 0.80 0.78 0.65 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 25/08/11 27/05/11 25/02/11 25/11/10 26/08/10 27/05/10 -
Price 4.29 4.15 4.85 4.80 4.56 3.94 3.70 -
P/RPS 23.56 16.38 15.99 7.17 5.51 3.73 3.18 279.57%
P/EPS 51.12 30.76 32.78 19.36 17.47 13.33 11.95 163.28%
EY 1.96 3.25 3.05 5.16 5.72 7.50 8.37 -61.97%
DY 2.33 2.41 2.06 2.50 2.63 3.05 3.24 -19.71%
P/NAPS 0.77 0.73 0.86 0.85 0.81 0.70 0.66 10.81%

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