[AYER] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -51.51%
YoY- -83.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,469 24,297 24,107 7,862 13,645 18,928 22,717 18.88%
PBT 17,836 13,057 13,716 3,079 7,416 14,718 17,542 1.11%
Tax -3,741 -3,014 -3,294 -30 -1,128 -4,638 -6,463 -30.47%
NP 14,095 10,043 10,422 3,049 6,288 10,080 11,079 17.35%
-
NP to SH 14,095 10,043 10,422 3,049 6,288 10,080 11,079 17.35%
-
Tax Rate 20.97% 23.08% 24.02% 0.97% 15.21% 31.51% 36.84% -
Total Cost 15,374 14,254 13,685 4,813 7,357 8,848 11,638 20.33%
-
Net Worth 425,913 428,907 428,159 418,428 418,844 425,169 424,602 0.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,485 7,485 7,485 7,488 7,488 7,488 7,488 -0.02%
Div Payout % 53.11% 74.53% 71.82% 245.61% 119.09% 74.29% 67.59% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 425,913 428,907 428,159 418,428 418,844 425,169 424,602 0.20%
NOSH 74,853 74,853 74,853 74,853 74,927 74,722 74,885 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 47.83% 41.33% 43.23% 38.78% 46.08% 53.25% 48.77% -
ROE 3.31% 2.34% 2.43% 0.73% 1.50% 2.37% 2.61% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.37 32.46 32.21 10.50 18.21 25.33 30.34 18.91%
EPS 18.83 13.42 13.92 4.07 8.39 13.49 14.79 17.41%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.69 5.73 5.72 5.59 5.59 5.69 5.67 0.23%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.36 32.45 32.20 10.50 18.23 25.28 30.34 18.89%
EPS 18.83 13.41 13.92 4.07 8.40 13.46 14.80 17.36%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.6891 5.7291 5.7191 5.5892 5.5947 5.6792 5.6716 0.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.58 5.00 4.80 4.28 3.90 4.50 4.41 -
P/RPS 14.17 15.40 14.90 40.75 21.42 17.76 14.54 -1.69%
P/EPS 29.63 37.27 34.47 105.07 46.47 33.36 29.81 -0.40%
EY 3.37 2.68 2.90 0.95 2.15 3.00 3.35 0.39%
DY 1.79 2.00 2.08 2.34 2.56 2.22 2.27 -14.61%
P/NAPS 0.98 0.87 0.84 0.77 0.70 0.79 0.78 16.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 27/05/11 -
Price 5.50 5.10 4.70 4.80 4.29 4.15 4.85 -
P/RPS 13.97 15.71 14.59 45.70 23.56 16.38 15.99 -8.58%
P/EPS 29.21 38.01 33.76 117.84 51.12 30.76 32.78 -7.37%
EY 3.42 2.63 2.96 0.85 1.96 3.25 3.05 7.90%
DY 1.82 1.96 2.13 2.08 2.33 2.41 2.06 -7.90%
P/NAPS 0.97 0.89 0.82 0.86 0.77 0.73 0.86 8.33%

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