[AYER] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -64.19%
YoY- -33.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 22,717 28,824 27,866 26,876 87,136 78,182 78,264 -56.19%
PBT 17,542 22,010 23,842 16,768 30,329 25,777 27,712 -26.29%
Tax -6,463 -9,425 -11,074 -8,468 -7,150 -7,037 -7,628 -10.46%
NP 11,079 12,585 12,768 8,300 23,179 18,740 20,084 -32.76%
-
NP to SH 11,079 12,585 12,768 8,300 23,179 18,740 20,084 -32.76%
-
Tax Rate 36.84% 42.82% 46.45% 50.50% 23.57% 27.30% 27.53% -
Total Cost 11,638 16,238 15,098 18,576 63,957 59,442 58,180 -65.83%
-
Net Worth 424,445 422,921 419,113 423,989 417,626 408,627 404,074 3.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,485 - - - 8,981 - - -
Div Payout % 67.57% - - - 38.75% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 424,445 422,921 419,113 423,989 417,626 408,627 404,074 3.33%
NOSH 74,858 74,853 74,841 74,909 74,843 74,840 74,828 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 48.77% 43.66% 45.82% 30.88% 26.60% 23.97% 25.66% -
ROE 2.61% 2.98% 3.05% 1.96% 5.55% 4.59% 4.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.35 38.51 37.23 35.88 116.42 104.47 104.59 -56.20%
EPS 14.80 16.81 17.06 11.08 30.97 25.04 26.84 -32.78%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.67 5.65 5.60 5.66 5.58 5.46 5.40 3.30%
Adjusted Per Share Value based on latest NOSH - 74,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.35 38.51 37.23 35.91 116.41 104.45 104.56 -56.19%
EPS 14.80 16.81 17.06 11.09 30.97 25.04 26.83 -32.76%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.6704 5.65 5.5992 5.6643 5.5793 5.4591 5.3982 3.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.41 4.50 4.38 3.70 3.42 3.10 3.05 -
P/RPS 14.53 11.69 11.76 10.31 2.94 2.97 2.92 191.75%
P/EPS 29.80 26.76 25.67 33.39 11.04 12.38 11.36 90.31%
EY 3.36 3.74 3.89 2.99 9.06 8.08 8.80 -47.40%
DY 2.27 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.78 0.80 0.78 0.65 0.61 0.57 0.56 24.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 4.85 4.80 4.56 3.94 3.70 3.26 3.10 -
P/RPS 15.98 12.47 12.25 10.98 3.18 3.12 2.96 208.06%
P/EPS 32.77 28.55 26.73 35.56 11.95 13.02 11.55 100.54%
EY 3.05 3.50 3.74 2.81 8.37 7.68 8.66 -50.15%
DY 2.06 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.86 0.85 0.81 0.70 0.66 0.60 0.57 31.58%

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