[AYER] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -51.51%
YoY- -83.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 87,198 99,514 53,323 7,862 50,117 84,994 133,575 -6.85%
PBT 55,368 49,786 24,906 3,079 27,504 22,344 40,621 5.29%
Tax -13,387 -8,538 -6,224 -30 -8,941 -7,689 -10,605 3.95%
NP 41,981 41,248 18,682 3,049 18,563 14,655 30,016 5.74%
-
NP to SH 41,904 41,248 18,682 3,049 18,563 14,655 30,016 5.71%
-
Tax Rate 24.18% 17.15% 24.99% 0.97% 32.51% 34.41% 26.11% -
Total Cost 45,217 58,266 34,641 4,813 31,554 70,339 103,559 -12.89%
-
Net Worth 449,118 456,603 429,656 418,428 423,057 408,786 402,061 1.86%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 26,198 14,970 7,485 7,488 8,981 9,187 11,226 15.16%
Div Payout % 62.52% 36.29% 40.07% 245.61% 48.39% 62.69% 37.40% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 449,118 456,603 429,656 418,428 423,057 408,786 402,061 1.86%
NOSH 74,853 74,853 74,853 74,853 74,877 74,869 74,871 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 48.14% 41.45% 35.04% 38.78% 37.04% 17.24% 22.47% -
ROE 9.33% 9.03% 4.35% 0.73% 4.39% 3.58% 7.47% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 116.49 132.95 71.24 10.50 66.93 113.52 178.40 -6.85%
EPS 55.98 55.11 24.96 4.07 24.79 19.57 40.09 5.71%
DPS 35.00 20.00 10.00 10.00 12.00 12.25 15.00 15.15%
NAPS 6.00 6.10 5.74 5.59 5.65 5.46 5.37 1.86%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 116.49 132.95 71.24 10.50 66.95 113.55 178.45 -6.85%
EPS 55.98 55.11 24.96 4.07 24.80 19.58 40.10 5.71%
DPS 35.00 20.00 10.00 10.00 12.00 12.27 15.00 15.15%
NAPS 6.00 6.10 5.74 5.59 5.6518 5.4612 5.3713 1.86%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.62 5.70 5.30 4.28 4.50 3.10 2.90 -
P/RPS 5.68 4.29 7.44 40.75 6.72 2.73 1.63 23.11%
P/EPS 11.83 10.34 21.24 105.07 18.15 15.84 7.23 8.54%
EY 8.46 9.67 4.71 0.95 5.51 6.31 13.82 -7.85%
DY 5.29 3.51 1.89 2.34 2.67 3.95 5.17 0.38%
P/NAPS 1.10 0.93 0.92 0.77 0.80 0.57 0.54 12.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 6.80 6.70 5.10 4.80 4.80 3.26 2.76 -
P/RPS 5.84 5.04 7.16 45.70 7.17 2.87 1.55 24.72%
P/EPS 12.15 12.16 20.43 117.84 19.36 16.65 6.88 9.93%
EY 8.23 8.22 4.89 0.85 5.16 6.00 14.53 -9.03%
DY 5.15 2.99 1.96 2.08 2.50 3.76 5.43 -0.87%
P/NAPS 1.13 1.10 0.89 0.86 0.85 0.60 0.51 14.17%

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