[AYER] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 53.83%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 114,834 20,446 9,722 27,866 78,264 143,160 89,472 4.24%
PBT 63,922 11,830 3,590 23,842 27,712 47,950 18,990 22.39%
Tax -14,682 -1,298 -404 -11,074 -7,628 -12,858 -3,882 24.79%
NP 49,240 10,532 3,186 12,768 20,084 35,092 15,108 21.74%
-
NP to SH 49,240 10,532 3,186 12,768 20,084 35,092 15,108 21.74%
-
Tax Rate 22.97% 10.97% 11.25% 46.45% 27.53% 26.82% 20.44% -
Total Cost 65,594 9,914 6,536 15,098 58,180 108,068 74,364 -2.06%
-
Net Worth 444,626 425,913 418,069 419,113 404,074 397,479 377,325 2.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 444,626 425,913 418,069 419,113 404,074 397,479 377,325 2.77%
NOSH 74,853 74,853 74,788 74,841 74,828 74,854 74,866 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 42.88% 51.51% 32.77% 45.82% 25.66% 24.51% 16.89% -
ROE 11.07% 2.47% 0.76% 3.05% 4.97% 8.83% 4.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 153.41 27.31 13.00 37.23 104.59 191.25 119.51 4.24%
EPS 65.78 14.08 4.26 17.06 26.84 46.88 20.18 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.94 5.69 5.59 5.60 5.40 5.31 5.04 2.77%
Adjusted Per Share Value based on latest NOSH - 74,809
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 153.39 27.31 12.99 37.22 104.54 191.23 119.51 4.24%
EPS 65.77 14.07 4.26 17.05 26.83 46.87 20.18 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9391 5.6891 5.5844 5.5983 5.3974 5.3093 5.0401 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.70 5.58 3.90 4.38 3.05 3.12 3.98 -
P/RPS 3.72 20.43 30.00 11.76 2.92 1.63 3.33 1.86%
P/EPS 8.66 39.66 91.55 25.67 11.36 6.66 19.72 -12.80%
EY 11.54 2.52 1.09 3.89 8.80 15.03 5.07 14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.70 0.78 0.56 0.59 0.79 3.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 -
Price 5.60 5.50 4.29 4.56 3.10 3.00 3.94 -
P/RPS 3.65 20.14 33.00 12.25 2.96 1.57 3.30 1.69%
P/EPS 8.51 39.09 100.70 26.73 11.55 6.40 19.52 -12.91%
EY 11.75 2.56 0.99 3.74 8.66 15.63 5.12 14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 0.77 0.81 0.57 0.56 0.78 3.15%

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