[AYER] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.0%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,469 13,645 61,937 99,002 134,553 72,668 110,340 -19.73%
PBT 17,836 7,416 28,394 22,123 39,912 17,020 86,297 -23.08%
Tax -3,741 -1,128 -8,873 -7,685 -11,611 -3,359 -10,050 -15.17%
NP 14,095 6,288 19,521 14,438 28,301 13,661 76,247 -24.50%
-
NP to SH 14,095 6,288 19,521 14,438 28,301 13,661 76,247 -24.50%
-
Tax Rate 20.97% 15.21% 31.25% 34.74% 29.09% 19.74% 11.65% -
Total Cost 15,374 7,357 42,416 84,564 106,252 59,007 34,093 -12.41%
-
Net Worth 425,913 418,844 418,930 404,328 397,566 377,547 372,924 2.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,485 7,488 8,981 9,187 11,226 11,221 74 115.70%
Div Payout % 53.11% 119.09% 46.01% 63.63% 39.67% 82.14% 0.10% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 425,913 418,844 418,930 404,328 397,566 377,547 372,924 2.23%
NOSH 74,853 74,927 74,809 74,875 74,871 74,910 74,884 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 47.83% 46.08% 31.52% 14.58% 21.03% 18.80% 69.10% -
ROE 3.31% 1.50% 4.66% 3.57% 7.12% 3.62% 20.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.37 18.21 82.79 132.22 179.71 97.01 147.35 -19.72%
EPS 18.83 8.39 26.09 19.28 37.80 18.24 101.82 -24.49%
DPS 10.00 10.00 12.00 12.25 15.00 15.00 0.10 115.29%
NAPS 5.69 5.59 5.60 5.40 5.31 5.04 4.98 2.24%
Adjusted Per Share Value based on latest NOSH - 74,875
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.36 18.23 82.73 132.24 179.73 97.07 147.39 -19.73%
EPS 18.83 8.40 26.08 19.29 37.80 18.25 101.85 -24.50%
DPS 10.00 10.00 12.00 12.27 15.00 14.99 0.10 115.29%
NAPS 5.6891 5.5947 5.5959 5.4008 5.3105 5.0431 4.9813 2.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.58 3.90 4.38 3.05 3.12 3.98 2.86 -
P/RPS 14.17 21.42 5.29 2.31 1.74 4.10 1.94 39.25%
P/EPS 29.63 46.47 16.79 15.82 8.25 21.82 2.81 48.02%
EY 3.37 2.15 5.96 6.32 12.12 4.58 35.60 -32.46%
DY 1.79 2.56 2.74 4.02 4.81 3.77 0.03 97.55%
P/NAPS 0.98 0.70 0.78 0.56 0.59 0.79 0.57 9.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 28/11/06 -
Price 5.50 4.29 4.56 3.10 3.00 3.94 3.12 -
P/RPS 13.97 23.56 5.51 2.34 1.67 4.06 2.12 36.88%
P/EPS 29.21 51.12 17.47 16.08 7.94 21.61 3.06 45.59%
EY 3.42 1.96 5.72 6.22 12.60 4.63 32.63 -31.31%
DY 1.82 2.33 2.63 3.95 5.00 3.81 0.03 98.10%
P/NAPS 0.97 0.77 0.81 0.57 0.56 0.78 0.63 7.45%

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