[AYER] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.69%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,972 9,017 28,824 78,182 140,124 105,636 104,662 -12.18%
PBT 17,646 2,726 22,010 25,777 38,974 18,722 33,280 -10.02%
Tax -4,754 -848 -9,425 -7,037 -10,518 -5,876 -12,533 -14.90%
NP 12,892 1,878 12,585 18,740 28,456 12,846 20,746 -7.61%
-
NP to SH 12,892 1,878 12,585 18,740 28,456 12,846 20,746 -7.61%
-
Tax Rate 26.94% 31.11% 42.82% 27.30% 26.99% 31.39% 37.66% -
Total Cost 35,080 7,138 16,238 59,442 111,668 92,789 83,916 -13.51%
-
Net Worth 429,656 418,428 422,921 408,627 401,987 379,560 373,649 2.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 14,972 9,983 -
Div Payout % - - - - - 116.55% 48.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 429,656 418,428 422,921 408,627 401,987 379,560 373,649 2.35%
NOSH 74,853 74,853 74,853 74,840 74,857 74,864 74,879 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.87% 20.83% 43.66% 23.97% 20.31% 12.16% 19.82% -
ROE 3.00% 0.45% 2.98% 4.59% 7.08% 3.38% 5.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.09 12.05 38.51 104.47 187.19 141.10 139.77 -12.17%
EPS 17.23 2.51 16.81 25.04 38.01 17.16 27.71 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 13.33 -
NAPS 5.74 5.59 5.65 5.46 5.37 5.07 4.99 2.35%
Adjusted Per Share Value based on latest NOSH - 74,869
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.08 12.04 38.50 104.43 187.17 141.10 139.80 -12.18%
EPS 17.22 2.51 16.81 25.03 38.01 17.16 27.71 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 13.34 -
NAPS 5.7391 5.5892 5.6492 5.4583 5.3695 5.07 4.991 2.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.30 4.28 4.50 3.10 2.90 3.98 3.88 -
P/RPS 8.27 35.53 11.69 2.97 1.55 2.82 2.78 19.90%
P/EPS 30.77 170.53 26.76 12.38 7.63 23.19 14.00 14.01%
EY 3.25 0.59 3.74 8.08 13.11 4.31 7.14 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 5.03 3.44 -
P/NAPS 0.92 0.77 0.80 0.57 0.54 0.79 0.78 2.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 5.10 4.80 4.80 3.26 2.76 3.86 3.68 -
P/RPS 7.96 39.84 12.47 3.12 1.47 2.74 2.63 20.25%
P/EPS 29.61 191.25 28.55 13.02 7.26 22.49 13.28 14.28%
EY 3.38 0.52 3.50 7.68 13.77 4.45 7.53 -12.48%
DY 0.00 0.00 0.00 0.00 0.00 5.18 3.62 -
P/NAPS 0.89 0.86 0.85 0.60 0.51 0.76 0.74 3.12%

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