[AYER] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -4.91%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 99,514 53,323 7,862 50,117 84,994 133,575 97,242 0.38%
PBT 49,786 24,906 3,079 27,504 22,344 40,621 17,286 19.26%
Tax -8,538 -6,224 -30 -8,941 -7,689 -10,605 -2,407 23.47%
NP 41,248 18,682 3,049 18,563 14,655 30,016 14,879 18.50%
-
NP to SH 41,248 18,682 3,049 18,563 14,655 30,016 14,879 18.50%
-
Tax Rate 17.15% 24.99% 0.97% 32.51% 34.41% 26.11% 13.92% -
Total Cost 58,266 34,641 4,813 31,554 70,339 103,559 82,363 -5.60%
-
Net Worth 456,603 429,656 418,428 423,057 408,786 402,061 379,520 3.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 14,970 7,485 7,488 8,981 9,187 11,226 11,221 4.91%
Div Payout % 36.29% 40.07% 245.61% 48.39% 62.69% 37.40% 75.42% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 456,603 429,656 418,428 423,057 408,786 402,061 379,520 3.12%
NOSH 74,853 74,853 74,853 74,877 74,869 74,871 74,856 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 41.45% 35.04% 38.78% 37.04% 17.24% 22.47% 15.30% -
ROE 9.03% 4.35% 0.73% 4.39% 3.58% 7.47% 3.92% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 132.95 71.24 10.50 66.93 113.52 178.40 129.91 0.38%
EPS 55.11 24.96 4.07 24.79 19.57 40.09 19.88 18.50%
DPS 20.00 10.00 10.00 12.00 12.25 15.00 15.00 4.90%
NAPS 6.10 5.74 5.59 5.65 5.46 5.37 5.07 3.12%
Adjusted Per Share Value based on latest NOSH - 74,877
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 132.93 71.23 10.50 66.94 113.53 178.42 129.89 0.38%
EPS 55.10 24.95 4.07 24.80 19.58 40.09 19.87 18.51%
DPS 20.00 10.00 10.00 12.00 12.27 15.00 14.99 4.91%
NAPS 6.0991 5.7391 5.5892 5.651 5.4604 5.3705 5.0695 3.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.70 5.30 4.28 4.50 3.10 2.90 3.98 -
P/RPS 4.29 7.44 40.75 6.72 2.73 1.63 3.06 5.78%
P/EPS 10.34 21.24 105.07 18.15 15.84 7.23 20.02 -10.41%
EY 9.67 4.71 0.95 5.51 6.31 13.82 4.99 11.64%
DY 3.51 1.89 2.34 2.67 3.95 5.17 3.77 -1.18%
P/NAPS 0.93 0.92 0.77 0.80 0.57 0.54 0.79 2.75%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 6.70 5.10 4.80 4.80 3.26 2.76 3.86 -
P/RPS 5.04 7.16 45.70 7.17 2.87 1.55 2.97 9.20%
P/EPS 12.16 20.43 117.84 19.36 16.65 6.88 19.42 -7.49%
EY 8.22 4.89 0.85 5.16 6.00 14.53 5.15 8.09%
DY 2.99 1.96 2.08 2.50 3.76 5.43 3.89 -4.28%
P/NAPS 1.10 0.89 0.86 0.85 0.60 0.51 0.76 6.35%

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