[AYER] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -26.9%
YoY- 19.84%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 84,994 99,002 112,370 131,450 133,575 134,553 123,587 -22.03%
PBT 22,344 22,123 26,075 32,242 40,621 39,912 32,028 -21.28%
Tax -7,689 -7,685 -8,680 -10,300 -10,605 -11,611 -9,018 -10.05%
NP 14,655 14,438 17,395 21,942 30,016 28,301 23,010 -25.91%
-
NP to SH 14,655 14,438 17,395 21,942 30,016 28,301 23,010 -25.91%
-
Tax Rate 34.41% 34.74% 33.29% 31.95% 26.11% 29.09% 28.16% -
Total Cost 70,339 84,564 94,975 109,508 103,559 106,252 100,577 -21.15%
-
Net Worth 408,786 404,328 406,727 403,499 402,061 397,566 395,871 2.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,187 9,187 9,187 9,187 11,226 11,226 11,226 -12.47%
Div Payout % 62.69% 63.63% 52.82% 41.87% 37.40% 39.67% 48.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 408,786 404,328 406,727 403,499 402,061 397,566 395,871 2.15%
NOSH 74,869 74,875 74,903 74,999 74,871 74,871 74,833 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 17.24% 14.58% 15.48% 16.69% 22.47% 21.03% 18.62% -
ROE 3.58% 3.57% 4.28% 5.44% 7.47% 7.12% 5.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.52 132.22 150.02 175.27 178.40 179.71 165.15 -22.06%
EPS 19.57 19.28 23.22 29.26 40.09 37.80 30.75 -25.95%
DPS 12.25 12.25 12.25 12.25 15.00 15.00 15.00 -12.59%
NAPS 5.46 5.40 5.43 5.38 5.37 5.31 5.29 2.12%
Adjusted Per Share Value based on latest NOSH - 74,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.53 132.24 150.10 175.58 178.42 179.73 165.08 -22.03%
EPS 19.58 19.29 23.24 29.31 40.09 37.80 30.74 -25.90%
DPS 12.27 12.27 12.27 12.27 15.00 15.00 15.00 -12.50%
NAPS 5.4604 5.4008 5.4329 5.3898 5.3705 5.3105 5.2879 2.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.10 3.05 3.10 2.90 2.90 3.12 3.42 -
P/RPS 2.73 2.31 2.07 1.65 1.63 1.74 2.07 20.20%
P/EPS 15.84 15.82 13.35 9.91 7.23 8.25 11.12 26.51%
EY 6.31 6.32 7.49 10.09 13.82 12.12 8.99 -20.96%
DY 3.95 4.02 3.95 4.22 5.17 4.81 4.39 -6.78%
P/NAPS 0.57 0.56 0.57 0.54 0.54 0.59 0.65 -8.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 28/08/08 -
Price 3.26 3.10 2.89 3.10 2.76 3.00 3.46 -
P/RPS 2.87 2.34 1.93 1.77 1.55 1.67 2.10 23.08%
P/EPS 16.65 16.08 12.44 10.60 6.88 7.94 11.25 29.77%
EY 6.00 6.22 8.04 9.44 14.53 12.60 8.89 -23.00%
DY 3.76 3.95 4.24 3.95 5.43 5.00 4.34 -9.09%
P/NAPS 0.60 0.57 0.53 0.58 0.51 0.56 0.65 -5.18%

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