[AYER] QoQ Annualized Quarter 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- -1.43%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,722 11,720 22,717 28,824 27,866 26,876 87,136 -76.79%
PBT 3,590 5,472 17,542 22,010 23,842 16,768 30,329 -75.86%
Tax -404 -1,168 -6,463 -9,425 -11,074 -8,468 -7,150 -85.24%
NP 3,186 4,304 11,079 12,585 12,768 8,300 23,179 -73.33%
-
NP to SH 3,186 4,304 11,079 12,585 12,768 8,300 23,179 -73.33%
-
Tax Rate 11.25% 21.35% 36.84% 42.82% 46.45% 50.50% 23.57% -
Total Cost 6,536 7,416 11,638 16,238 15,098 18,576 63,957 -78.11%
-
Net Worth 418,069 425,169 424,445 422,921 419,113 423,989 417,626 0.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 7,485 - - - 8,981 -
Div Payout % - - 67.57% - - - 38.75% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 418,069 425,169 424,445 422,921 419,113 423,989 417,626 0.07%
NOSH 74,788 74,722 74,858 74,853 74,841 74,909 74,843 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.77% 36.72% 48.77% 43.66% 45.82% 30.88% 26.60% -
ROE 0.76% 1.01% 2.61% 2.98% 3.05% 1.96% 5.55% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.00 15.68 30.35 38.51 37.23 35.88 116.42 -76.78%
EPS 4.26 5.76 14.80 16.81 17.06 11.08 30.97 -73.32%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 5.59 5.69 5.67 5.65 5.60 5.66 5.58 0.11%
Adjusted Per Share Value based on latest NOSH - 74,877
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.99 15.66 30.35 38.51 37.23 35.91 116.41 -76.79%
EPS 4.26 5.75 14.80 16.81 17.06 11.09 30.97 -73.32%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 5.5852 5.6801 5.6704 5.65 5.5992 5.6643 5.5793 0.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.90 4.50 4.41 4.50 4.38 3.70 3.42 -
P/RPS 30.00 28.69 14.53 11.69 11.76 10.31 2.94 369.78%
P/EPS 91.55 78.13 29.80 26.76 25.67 33.39 11.04 309.16%
EY 1.09 1.28 3.36 3.74 3.89 2.99 9.06 -75.59%
DY 0.00 0.00 2.27 0.00 0.00 0.00 3.51 -
P/NAPS 0.70 0.79 0.78 0.80 0.78 0.65 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 25/08/11 27/05/11 25/02/11 25/11/10 26/08/10 27/05/10 -
Price 4.29 4.15 4.85 4.80 4.56 3.94 3.70 -
P/RPS 33.00 26.46 15.98 12.47 12.25 10.98 3.18 375.08%
P/EPS 100.70 72.05 32.77 28.55 26.73 35.56 11.95 313.56%
EY 0.99 1.39 3.05 3.50 3.74 2.81 8.37 -75.87%
DY 0.00 0.00 2.06 0.00 0.00 0.00 3.24 -
P/NAPS 0.77 0.73 0.86 0.85 0.81 0.70 0.66 10.81%

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