[AYER] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 61.14%
YoY- -42.77%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,446 9,722 27,866 78,264 143,160 89,472 137,160 -27.16%
PBT 11,830 3,590 23,842 27,712 47,950 18,990 41,358 -18.81%
Tax -1,298 -404 -11,074 -7,628 -12,858 -3,882 -11,964 -30.91%
NP 10,532 3,186 12,768 20,084 35,092 15,108 29,394 -15.70%
-
NP to SH 10,532 3,186 12,768 20,084 35,092 15,108 29,394 -15.70%
-
Tax Rate 10.97% 11.25% 46.45% 27.53% 26.82% 20.44% 28.93% -
Total Cost 9,914 6,536 15,098 58,180 108,068 74,364 107,766 -32.78%
-
Net Worth 425,913 418,069 419,113 404,074 397,479 377,325 372,853 2.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 14,974 -
Div Payout % - - - - - - 50.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 425,913 418,069 419,113 404,074 397,479 377,325 372,853 2.24%
NOSH 74,853 74,788 74,841 74,828 74,854 74,866 74,870 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 51.51% 32.77% 45.82% 25.66% 24.51% 16.89% 21.43% -
ROE 2.47% 0.76% 3.05% 4.97% 8.83% 4.00% 7.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.31 13.00 37.23 104.59 191.25 119.51 183.20 -27.16%
EPS 14.08 4.26 17.06 26.84 46.88 20.18 39.26 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 5.69 5.59 5.60 5.40 5.31 5.04 4.98 2.24%
Adjusted Per Share Value based on latest NOSH - 74,875
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.31 12.99 37.23 104.56 191.25 119.53 183.24 -27.16%
EPS 14.08 4.26 17.06 26.83 46.88 20.18 39.27 -15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 5.69 5.5852 5.5992 5.3982 5.3101 5.0409 4.9811 2.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.58 3.90 4.38 3.05 3.12 3.98 2.86 -
P/RPS 20.43 30.00 11.76 2.92 1.63 3.33 1.56 53.46%
P/EPS 39.66 91.55 25.67 11.36 6.66 19.72 7.28 32.61%
EY 2.52 1.09 3.89 8.80 15.03 5.07 13.73 -24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.99 -
P/NAPS 0.98 0.70 0.78 0.56 0.59 0.79 0.57 9.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 -
Price 5.50 4.29 4.56 3.10 3.00 3.94 3.12 -
P/RPS 20.14 33.00 12.25 2.96 1.57 3.30 1.70 50.92%
P/EPS 39.09 100.70 26.73 11.55 6.40 19.52 7.95 30.37%
EY 2.56 0.99 3.74 8.66 15.63 5.12 12.58 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.41 -
P/NAPS 0.97 0.77 0.81 0.57 0.56 0.78 0.63 7.45%

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