[AYER] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -11.82%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 98,945 29,469 13,645 61,937 99,002 134,553 72,668 5.27%
PBT 41,807 17,836 7,416 28,394 22,123 39,912 17,020 16.14%
Tax -7,757 -3,741 -1,128 -8,873 -7,685 -11,611 -3,359 14.95%
NP 34,050 14,095 6,288 19,521 14,438 28,301 13,661 16.42%
-
NP to SH 34,050 14,095 6,288 19,521 14,438 28,301 13,661 16.42%
-
Tax Rate 18.55% 20.97% 15.21% 31.25% 34.74% 29.09% 19.74% -
Total Cost 64,895 15,374 7,357 42,416 84,564 106,252 59,007 1.59%
-
Net Worth 444,626 425,913 418,844 418,930 404,328 397,566 377,547 2.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,970 7,485 7,488 8,981 9,187 11,226 11,221 4.91%
Div Payout % 43.97% 53.11% 119.09% 46.01% 63.63% 39.67% 82.14% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 444,626 425,913 418,844 418,930 404,328 397,566 377,547 2.76%
NOSH 74,853 74,853 74,927 74,809 74,875 74,871 74,910 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 34.41% 47.83% 46.08% 31.52% 14.58% 21.03% 18.80% -
ROE 7.66% 3.31% 1.50% 4.66% 3.57% 7.12% 3.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.19 39.37 18.21 82.79 132.22 179.71 97.01 5.28%
EPS 45.49 18.83 8.39 26.09 19.28 37.80 18.24 16.43%
DPS 20.00 10.00 10.00 12.00 12.25 15.00 15.00 4.90%
NAPS 5.94 5.69 5.59 5.60 5.40 5.31 5.04 2.77%
Adjusted Per Share Value based on latest NOSH - 74,809
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.17 39.36 18.23 82.73 132.24 179.73 97.07 5.27%
EPS 45.48 18.83 8.40 26.08 19.29 37.80 18.25 16.42%
DPS 20.00 10.00 10.00 12.00 12.27 15.00 14.99 4.91%
NAPS 5.9391 5.6891 5.5947 5.5959 5.4008 5.3105 5.0431 2.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.70 5.58 3.90 4.38 3.05 3.12 3.98 -
P/RPS 4.31 14.17 21.42 5.29 2.31 1.74 4.10 0.83%
P/EPS 12.53 29.63 46.47 16.79 15.82 8.25 21.82 -8.82%
EY 7.98 3.37 2.15 5.96 6.32 12.12 4.58 9.68%
DY 3.51 1.79 2.56 2.74 4.02 4.81 3.77 -1.18%
P/NAPS 0.96 0.98 0.70 0.78 0.56 0.59 0.79 3.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 16/11/11 25/11/10 26/11/09 27/11/08 29/11/07 -
Price 5.60 5.50 4.29 4.56 3.10 3.00 3.94 -
P/RPS 4.24 13.97 23.56 5.51 2.34 1.67 4.06 0.72%
P/EPS 12.31 29.21 51.12 17.47 16.08 7.94 21.61 -8.94%
EY 8.12 3.42 1.96 5.72 6.22 12.60 4.63 9.80%
DY 3.57 1.82 2.33 2.63 3.95 5.00 3.81 -1.07%
P/NAPS 0.94 0.97 0.77 0.81 0.57 0.56 0.78 3.15%

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