[AYER] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.0%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 79,146 87,136 84,994 99,002 112,370 131,450 133,575 -29.52%
PBT 30,042 30,329 22,344 22,123 26,075 32,242 40,621 -18.26%
Tax -7,904 -7,150 -7,689 -7,685 -8,680 -10,300 -10,605 -17.84%
NP 22,138 23,179 14,655 14,438 17,395 21,942 30,016 -18.41%
-
NP to SH 22,138 23,179 14,655 14,438 17,395 21,942 30,016 -18.41%
-
Tax Rate 26.31% 23.57% 34.41% 34.74% 33.29% 31.95% 26.11% -
Total Cost 57,008 63,957 70,339 84,564 94,975 109,508 103,559 -32.90%
-
Net Worth 423,989 417,653 408,786 404,328 406,727 403,499 402,061 3.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,981 8,981 9,187 9,187 9,187 9,187 11,226 -13.85%
Div Payout % 40.57% 38.75% 62.69% 63.63% 52.82% 41.87% 37.40% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 423,989 417,653 408,786 404,328 406,727 403,499 402,061 3.61%
NOSH 74,909 74,848 74,869 74,875 74,903 74,999 74,871 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.97% 26.60% 17.24% 14.58% 15.48% 16.69% 22.47% -
ROE 5.22% 5.55% 3.58% 3.57% 4.28% 5.44% 7.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.66 116.42 113.52 132.22 150.02 175.27 178.40 -29.54%
EPS 29.55 30.97 19.57 19.28 23.22 29.26 40.09 -18.44%
DPS 12.00 12.00 12.25 12.25 12.25 12.25 15.00 -13.85%
NAPS 5.66 5.58 5.46 5.40 5.43 5.38 5.37 3.57%
Adjusted Per Share Value based on latest NOSH - 74,875
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.74 116.41 113.55 132.26 150.12 175.61 178.45 -29.52%
EPS 29.58 30.97 19.58 19.29 23.24 29.31 40.10 -18.40%
DPS 12.00 12.00 12.27 12.27 12.27 12.27 15.00 -13.85%
NAPS 5.6643 5.5796 5.4612 5.4016 5.4337 5.3906 5.3713 3.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.70 3.42 3.10 3.05 3.10 2.90 2.90 -
P/RPS 3.50 2.94 2.73 2.31 2.07 1.65 1.63 66.67%
P/EPS 12.52 11.04 15.84 15.82 13.35 9.91 7.23 44.34%
EY 7.99 9.05 6.31 6.32 7.49 10.09 13.82 -30.66%
DY 3.24 3.51 3.95 4.02 3.95 4.22 5.17 -26.83%
P/NAPS 0.65 0.61 0.57 0.56 0.57 0.54 0.54 13.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 3.94 3.70 3.26 3.10 2.89 3.10 2.76 -
P/RPS 3.73 3.18 2.87 2.34 1.93 1.77 1.55 79.86%
P/EPS 13.33 11.95 16.65 16.08 12.44 10.60 6.88 55.60%
EY 7.50 8.37 6.00 6.22 8.04 9.44 14.53 -35.73%
DY 3.05 3.24 3.76 3.95 4.24 3.95 5.43 -31.99%
P/NAPS 0.70 0.66 0.60 0.57 0.53 0.58 0.51 23.57%

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