[AYER] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 25.68%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 18,928 79,146 112,370 123,587 90,083 69,372 22,898 -3.12%
PBT 14,718 30,042 26,075 32,028 26,152 73,296 20,919 -5.68%
Tax -4,638 -7,904 -8,680 -9,018 -6,719 -6,077 -7,943 -8.57%
NP 10,080 22,138 17,395 23,010 19,433 67,219 12,976 -4.11%
-
NP to SH 10,080 22,138 17,395 23,010 19,433 67,219 12,976 -4.11%
-
Tax Rate 31.51% 26.31% 33.29% 28.16% 25.69% 8.29% 37.97% -
Total Cost 8,848 57,008 94,975 100,577 70,650 2,153 9,922 -1.89%
-
Net Worth 425,169 423,989 406,727 395,871 382,217 368,941 278,308 7.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 7,488 8,981 9,187 11,226 18,709 6,004 5,987 3.79%
Div Payout % 74.29% 40.57% 52.82% 48.79% 96.28% 8.93% 46.14% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 425,169 423,989 406,727 395,871 382,217 368,941 278,308 7.31%
NOSH 74,722 74,909 74,903 74,833 74,797 74,835 74,814 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 53.25% 27.97% 15.48% 18.62% 21.57% 96.90% 56.67% -
ROE 2.37% 5.22% 4.28% 5.81% 5.08% 18.22% 4.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.33 105.66 150.02 165.15 120.44 92.70 30.61 -3.10%
EPS 13.49 29.55 23.22 30.75 25.98 89.82 17.34 -4.09%
DPS 10.00 12.00 12.25 15.00 25.00 8.00 8.00 3.78%
NAPS 5.69 5.66 5.43 5.29 5.11 4.93 3.72 7.33%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.29 105.74 150.12 165.11 120.35 92.68 30.59 -3.11%
EPS 13.47 29.58 23.24 30.74 25.96 89.80 17.34 -4.11%
DPS 10.00 12.00 12.27 15.00 25.00 8.02 8.00 3.78%
NAPS 5.6801 5.6643 5.4337 5.2887 5.1062 4.9289 3.7181 7.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.50 3.70 3.10 3.42 3.90 2.65 2.20 -
P/RPS 17.76 3.50 2.07 2.07 3.24 2.86 7.19 16.25%
P/EPS 33.36 12.52 13.35 11.12 15.01 2.95 12.68 17.48%
EY 3.00 7.99 7.49 8.99 6.66 33.90 7.88 -14.86%
DY 2.22 3.24 3.95 4.39 6.41 3.02 3.64 -7.90%
P/NAPS 0.79 0.65 0.57 0.65 0.76 0.54 0.59 4.98%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 23/08/05 -
Price 4.15 3.94 2.89 3.46 3.68 2.55 2.25 -
P/RPS 16.38 3.73 1.93 2.10 3.06 2.75 7.35 14.28%
P/EPS 30.76 13.33 12.44 11.25 14.16 2.84 12.97 15.47%
EY 3.25 7.50 8.04 8.89 7.06 35.22 7.71 -13.40%
DY 2.41 3.05 4.24 4.34 6.79 3.14 3.56 -6.29%
P/NAPS 0.73 0.70 0.53 0.65 0.72 0.52 0.60 3.32%

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