[AYER] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 241.82%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,323 29,469 24,297 24,107 7,862 13,645 18,928 98.84%
PBT 24,906 17,836 13,057 13,716 3,079 7,416 14,718 41.77%
Tax -6,224 -3,741 -3,014 -3,294 -30 -1,128 -4,638 21.55%
NP 18,682 14,095 10,043 10,422 3,049 6,288 10,080 50.60%
-
NP to SH 18,682 14,095 10,043 10,422 3,049 6,288 10,080 50.60%
-
Tax Rate 24.99% 20.97% 23.08% 24.02% 0.97% 15.21% 31.51% -
Total Cost 34,641 15,374 14,254 13,685 4,813 7,357 8,848 147.38%
-
Net Worth 429,656 425,913 428,907 428,159 418,428 418,844 425,169 0.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,485 7,485 7,485 7,485 7,488 7,488 7,488 -0.02%
Div Payout % 40.07% 53.11% 74.53% 71.82% 245.61% 119.09% 74.29% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 429,656 425,913 428,907 428,159 418,428 418,844 425,169 0.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,927 74,722 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.04% 47.83% 41.33% 43.23% 38.78% 46.08% 53.25% -
ROE 4.35% 3.31% 2.34% 2.43% 0.73% 1.50% 2.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.24 39.37 32.46 32.21 10.50 18.21 25.33 98.62%
EPS 24.96 18.83 13.42 13.92 4.07 8.39 13.49 50.43%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.74 5.69 5.73 5.72 5.59 5.59 5.69 0.58%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.23 39.36 32.45 32.20 10.50 18.23 25.28 98.86%
EPS 24.95 18.83 13.41 13.92 4.07 8.40 13.46 50.61%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.7391 5.6891 5.7291 5.7191 5.5892 5.5947 5.6792 0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.30 5.58 5.00 4.80 4.28 3.90 4.50 -
P/RPS 7.44 14.17 15.40 14.90 40.75 21.42 17.76 -43.86%
P/EPS 21.24 29.63 37.27 34.47 105.07 46.47 33.36 -25.88%
EY 4.71 3.37 2.68 2.90 0.95 2.15 3.00 34.89%
DY 1.89 1.79 2.00 2.08 2.34 2.56 2.22 -10.12%
P/NAPS 0.92 0.98 0.87 0.84 0.77 0.70 0.79 10.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 25/08/11 -
Price 5.10 5.50 5.10 4.70 4.80 4.29 4.15 -
P/RPS 7.16 13.97 15.71 14.59 45.70 23.56 16.38 -42.25%
P/EPS 20.43 29.21 38.01 33.76 117.84 51.12 30.76 -23.78%
EY 4.89 3.42 2.63 2.96 0.85 1.96 3.25 31.14%
DY 1.96 1.82 1.96 2.13 2.08 2.33 2.41 -12.81%
P/NAPS 0.89 0.97 0.89 0.82 0.86 0.77 0.73 14.05%

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