[AYER] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.5%
YoY- -51.18%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,323 7,862 50,117 84,994 133,575 97,242 115,537 -12.08%
PBT 24,906 3,079 27,504 22,344 40,621 17,286 81,957 -17.99%
Tax -6,224 -30 -8,941 -7,689 -10,605 -2,407 -13,102 -11.65%
NP 18,682 3,049 18,563 14,655 30,016 14,879 68,855 -19.52%
-
NP to SH 18,682 3,049 18,563 14,655 30,016 14,879 68,855 -19.52%
-
Tax Rate 24.99% 0.97% 32.51% 34.41% 26.11% 13.92% 15.99% -
Total Cost 34,641 4,813 31,554 70,339 103,559 82,363 46,682 -4.84%
-
Net Worth 429,656 418,428 423,057 408,786 402,061 379,520 374,466 2.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,485 7,488 8,981 9,187 11,226 11,221 74 115.70%
Div Payout % 40.07% 245.61% 48.39% 62.69% 37.40% 75.42% 0.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 429,656 418,428 423,057 408,786 402,061 379,520 374,466 2.31%
NOSH 74,853 74,853 74,877 74,869 74,871 74,856 75,043 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.04% 38.78% 37.04% 17.24% 22.47% 15.30% 59.60% -
ROE 4.35% 0.73% 4.39% 3.58% 7.47% 3.92% 18.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.24 10.50 66.93 113.52 178.40 129.91 153.96 -12.04%
EPS 24.96 4.07 24.79 19.57 40.09 19.88 91.75 -19.48%
DPS 10.00 10.00 12.00 12.25 15.00 15.00 0.10 115.29%
NAPS 5.74 5.59 5.65 5.46 5.37 5.07 4.99 2.35%
Adjusted Per Share Value based on latest NOSH - 74,869
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.24 10.50 66.95 113.55 178.45 129.91 154.35 -12.08%
EPS 24.96 4.07 24.80 19.58 40.10 19.88 91.99 -19.52%
DPS 10.00 10.00 12.00 12.27 15.00 14.99 0.10 115.29%
NAPS 5.74 5.59 5.6518 5.4612 5.3713 5.0702 5.0027 2.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.30 4.28 4.50 3.10 2.90 3.98 3.88 -
P/RPS 7.44 40.75 6.72 2.73 1.63 3.06 2.52 19.75%
P/EPS 21.24 105.07 18.15 15.84 7.23 20.02 4.23 30.82%
EY 4.71 0.95 5.51 6.31 13.82 4.99 23.65 -23.56%
DY 1.89 2.34 2.67 3.95 5.17 3.77 0.03 99.35%
P/NAPS 0.92 0.77 0.80 0.57 0.54 0.79 0.78 2.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 5.10 4.80 4.80 3.26 2.76 3.86 3.68 -
P/RPS 7.16 45.70 7.17 2.87 1.55 2.97 2.39 20.04%
P/EPS 20.43 117.84 19.36 16.65 6.88 19.42 4.01 31.14%
EY 4.89 0.85 5.16 6.00 14.53 5.15 24.93 -23.75%
DY 1.96 2.08 2.50 3.76 5.43 3.89 0.03 100.56%
P/NAPS 0.89 0.86 0.85 0.60 0.51 0.76 0.74 3.12%

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