[AYER] YoY TTM Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -20.72%
YoY- -24.4%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,297 18,928 79,146 112,370 123,587 90,083 69,372 -16.02%
PBT 13,057 14,718 30,042 26,075 32,028 26,152 73,296 -24.96%
Tax -3,014 -4,638 -7,904 -8,680 -9,018 -6,719 -6,077 -11.02%
NP 10,043 10,080 22,138 17,395 23,010 19,433 67,219 -27.13%
-
NP to SH 10,043 10,080 22,138 17,395 23,010 19,433 67,219 -27.13%
-
Tax Rate 23.08% 31.51% 26.31% 33.29% 28.16% 25.69% 8.29% -
Total Cost 14,254 8,848 57,008 94,975 100,577 70,650 2,153 36.99%
-
Net Worth 428,907 425,169 423,989 406,727 395,871 382,217 368,941 2.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,485 7,488 8,981 9,187 11,226 18,709 6,004 3.73%
Div Payout % 74.53% 74.29% 40.57% 52.82% 48.79% 96.28% 8.93% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 428,907 425,169 423,989 406,727 395,871 382,217 368,941 2.53%
NOSH 74,853 74,722 74,909 74,903 74,833 74,797 74,835 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 41.33% 53.25% 27.97% 15.48% 18.62% 21.57% 96.90% -
ROE 2.34% 2.37% 5.22% 4.28% 5.81% 5.08% 18.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.46 25.33 105.66 150.02 165.15 120.44 92.70 -16.03%
EPS 13.42 13.49 29.55 23.22 30.75 25.98 89.82 -27.13%
DPS 10.00 10.00 12.00 12.25 15.00 25.00 8.00 3.78%
NAPS 5.73 5.69 5.66 5.43 5.29 5.11 4.93 2.53%
Adjusted Per Share Value based on latest NOSH - 74,903
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.45 25.28 105.72 150.10 165.08 120.33 92.66 -16.03%
EPS 13.41 13.46 29.57 23.24 30.74 25.96 89.79 -27.13%
DPS 10.00 10.00 12.00 12.27 15.00 24.99 8.02 3.74%
NAPS 5.7291 5.6792 5.6634 5.4329 5.2879 5.1055 4.9281 2.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.00 4.50 3.70 3.10 3.42 3.90 2.65 -
P/RPS 15.40 17.76 3.50 2.07 2.07 3.24 2.86 32.35%
P/EPS 37.27 33.36 12.52 13.35 11.12 15.01 2.95 52.55%
EY 2.68 3.00 7.99 7.49 8.99 6.66 33.90 -34.46%
DY 2.00 2.22 3.24 3.95 4.39 6.41 3.02 -6.63%
P/NAPS 0.87 0.79 0.65 0.57 0.65 0.76 0.54 8.26%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 5.10 4.15 3.94 2.89 3.46 3.68 2.55 -
P/RPS 15.71 16.38 3.73 1.93 2.10 3.06 2.75 33.66%
P/EPS 38.01 30.76 13.33 12.44 11.25 14.16 2.84 54.02%
EY 2.63 3.25 7.50 8.04 8.89 7.06 35.22 -35.08%
DY 1.96 2.41 3.05 4.24 4.34 6.79 3.14 -7.54%
P/NAPS 0.89 0.73 0.70 0.53 0.65 0.72 0.52 9.36%

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