[AYER] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -4.49%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 78,215 24,297 18,928 79,146 112,370 123,587 90,083 -2.32%
PBT 32,928 13,057 14,718 30,042 26,075 32,028 26,152 3.91%
Tax -5,518 -3,014 -4,638 -7,904 -8,680 -9,018 -6,719 -3.22%
NP 27,410 10,043 10,080 22,138 17,395 23,010 19,433 5.89%
-
NP to SH 27,410 10,043 10,080 22,138 17,395 23,010 19,433 5.89%
-
Tax Rate 16.76% 23.08% 31.51% 26.31% 33.29% 28.16% 25.69% -
Total Cost 50,805 14,254 8,848 57,008 94,975 100,577 70,650 -5.34%
-
Net Worth 448,369 428,907 425,169 423,989 406,727 395,871 382,217 2.69%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,970 7,485 7,488 8,981 9,187 11,226 18,709 -3.64%
Div Payout % 54.62% 74.53% 74.29% 40.57% 52.82% 48.79% 96.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 448,369 428,907 425,169 423,989 406,727 395,871 382,217 2.69%
NOSH 74,853 74,853 74,722 74,909 74,903 74,833 74,797 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 35.04% 41.33% 53.25% 27.97% 15.48% 18.62% 21.57% -
ROE 6.11% 2.34% 2.37% 5.22% 4.28% 5.81% 5.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 104.49 32.46 25.33 105.66 150.02 165.15 120.44 -2.33%
EPS 36.62 13.42 13.49 29.55 23.22 30.75 25.98 5.88%
DPS 20.00 10.00 10.00 12.00 12.25 15.00 25.00 -3.64%
NAPS 5.99 5.73 5.69 5.66 5.43 5.29 5.11 2.68%
Adjusted Per Share Value based on latest NOSH - 74,909
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 104.48 32.45 25.28 105.72 150.10 165.08 120.33 -2.32%
EPS 36.61 13.41 13.46 29.57 23.24 30.74 25.96 5.89%
DPS 20.00 10.00 10.00 12.00 12.27 15.00 24.99 -3.64%
NAPS 5.9891 5.7291 5.6792 5.6634 5.4329 5.2879 5.1055 2.69%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.10 5.00 4.50 3.70 3.10 3.42 3.90 -
P/RPS 5.84 15.40 17.76 3.50 2.07 2.07 3.24 10.30%
P/EPS 16.66 37.27 33.36 12.52 13.35 11.12 15.01 1.75%
EY 6.00 2.68 3.00 7.99 7.49 8.99 6.66 -1.72%
DY 3.28 2.00 2.22 3.24 3.95 4.39 6.41 -10.55%
P/NAPS 1.02 0.87 0.79 0.65 0.57 0.65 0.76 5.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 5.67 5.10 4.15 3.94 2.89 3.46 3.68 -
P/RPS 5.43 15.71 16.38 3.73 1.93 2.10 3.06 10.02%
P/EPS 15.48 38.01 30.76 13.33 12.44 11.25 14.16 1.49%
EY 6.46 2.63 3.25 7.50 8.04 8.89 7.06 -1.46%
DY 3.53 1.96 2.41 3.05 4.24 4.34 6.79 -10.32%
P/NAPS 0.95 0.89 0.73 0.70 0.53 0.65 0.72 4.72%

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