[AYER] YoY Cumulative 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- 39.96%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,979 6,763 21,618 58,637 105,093 79,227 78,497 -12.18%
PBT 13,235 2,045 16,508 19,333 29,231 14,042 24,960 -10.02%
Tax -3,566 -636 -7,069 -5,278 -7,889 -4,407 -9,400 -14.90%
NP 9,669 1,409 9,439 14,055 21,342 9,635 15,560 -7.61%
-
NP to SH 9,669 1,409 9,439 14,055 21,342 9,635 15,560 -7.61%
-
Tax Rate 26.94% 31.10% 42.82% 27.30% 26.99% 31.38% 37.66% -
Total Cost 26,310 5,354 12,179 44,582 83,751 69,592 62,937 -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 - - - - - 11,229 7,487 -
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 2.25% 0.34% 2.23% 3.44% 5.31% 2.54% 4.16% -
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 48.07 9.04 28.88 78.35 140.39 105.83 104.83 -12.17%
EPS 12.92 1.88 12.61 18.78 28.51 12.87 20.78 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 10.00 -
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 48.07 9.04 28.88 78.34 140.40 105.84 104.87 -12.18%
EPS 12.92 1.88 12.61 18.78 28.51 12.87 20.79 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 10.00 -
NAPS 5.74 5.59 5.65 5.4591 5.3704 5.0707 4.9918 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 11.03 47.37 15.58 3.96 2.07 3.76 3.70 19.94%
P/EPS 41.03 227.37 35.69 16.51 10.17 30.92 18.67 14.00%
EY 2.44 0.44 2.80 6.06 9.83 3.23 5.36 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 3.77 2.58 -
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 10.61 53.13 16.62 4.16 1.97 3.65 3.51 20.22%
P/EPS 39.48 255.00 38.07 17.36 9.68 29.99 17.71 14.28%
EY 2.53 0.39 2.63 5.76 10.33 3.33 5.65 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 3.89 2.72 -
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