[AYER] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 21.63%
YoY- 121.5%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 6,763 21,618 58,637 105,093 79,227 78,497 11,874 -8.95%
PBT 2,045 16,508 19,333 29,231 14,042 24,960 14,184 -27.57%
Tax -636 -7,069 -5,278 -7,889 -4,407 -9,400 -770 -3.13%
NP 1,409 9,439 14,055 21,342 9,635 15,560 13,414 -31.29%
-
NP to SH 1,409 9,439 14,055 21,342 9,635 15,560 13,414 -31.29%
-
Tax Rate 31.10% 42.82% 27.30% 26.99% 31.38% 37.66% 5.43% -
Total Cost 5,354 12,179 44,582 83,751 69,592 62,937 -1,540 -
-
Net Worth 418,428 422,921 408,627 401,987 379,560 373,649 282,951 6.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 11,229 7,487 5,988 -
Div Payout % - - - - 116.55% 48.12% 44.64% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 418,428 422,921 408,627 401,987 379,560 373,649 282,951 6.73%
NOSH 74,853 74,853 74,840 74,857 74,864 74,879 74,854 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.83% 43.66% 23.97% 20.31% 12.16% 19.82% 112.97% -
ROE 0.34% 2.23% 3.44% 5.31% 2.54% 4.16% 4.74% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.04 28.88 78.35 140.39 105.83 104.83 15.86 -8.93%
EPS 1.88 12.61 18.78 28.51 12.87 20.78 17.92 -31.31%
DPS 0.00 0.00 0.00 0.00 15.00 10.00 8.00 -
NAPS 5.59 5.65 5.46 5.37 5.07 4.99 3.78 6.73%
Adjusted Per Share Value based on latest NOSH - 74,871
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.04 28.88 78.34 140.40 105.84 104.87 15.86 -8.93%
EPS 1.88 12.61 18.78 28.51 12.87 20.79 17.92 -31.31%
DPS 0.00 0.00 0.00 0.00 15.00 10.00 8.00 -
NAPS 5.59 5.65 5.4591 5.3704 5.0707 4.9918 3.7801 6.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.28 4.50 3.10 2.90 3.98 3.88 2.19 -
P/RPS 47.37 15.58 3.96 2.07 3.76 3.70 13.81 22.79%
P/EPS 227.37 35.69 16.51 10.17 30.92 18.67 12.22 62.74%
EY 0.44 2.80 6.06 9.83 3.23 5.36 8.18 -38.54%
DY 0.00 0.00 0.00 0.00 3.77 2.58 3.65 -
P/NAPS 0.77 0.80 0.57 0.54 0.79 0.78 0.58 4.83%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 -
Price 4.80 4.80 3.26 2.76 3.86 3.68 2.25 -
P/RPS 53.13 16.62 4.16 1.97 3.65 3.51 14.18 24.61%
P/EPS 255.00 38.07 17.36 9.68 29.99 17.71 12.56 65.12%
EY 0.39 2.63 5.76 10.33 3.33 5.65 7.96 -39.49%
DY 0.00 0.00 0.00 0.00 3.89 2.72 3.56 -
P/NAPS 0.86 0.85 0.60 0.51 0.76 0.74 0.60 6.18%

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