[AYER] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 58.16%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,117 61,937 79,146 87,136 84,994 99,002 112,370 -41.53%
PBT 27,504 28,394 30,042 30,329 22,344 22,123 26,075 3.61%
Tax -8,941 -8,873 -7,904 -7,150 -7,689 -7,685 -8,680 1.98%
NP 18,563 19,521 22,138 23,179 14,655 14,438 17,395 4.41%
-
NP to SH 18,563 19,521 22,138 23,179 14,655 14,438 17,395 4.41%
-
Tax Rate 32.51% 31.25% 26.31% 23.57% 34.41% 34.74% 33.29% -
Total Cost 31,554 42,416 57,008 63,957 70,339 84,564 94,975 -51.93%
-
Net Worth 423,057 418,930 423,989 417,653 408,786 404,328 406,727 2.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,981 8,981 8,981 8,981 9,187 9,187 9,187 -1.49%
Div Payout % 48.39% 46.01% 40.57% 38.75% 62.69% 63.63% 52.82% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 423,057 418,930 423,989 417,653 408,786 404,328 406,727 2.65%
NOSH 74,877 74,809 74,909 74,848 74,869 74,875 74,903 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 37.04% 31.52% 27.97% 26.60% 17.24% 14.58% 15.48% -
ROE 4.39% 4.66% 5.22% 5.55% 3.58% 3.57% 4.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.93 82.79 105.66 116.42 113.52 132.22 150.02 -41.52%
EPS 24.79 26.09 29.55 30.97 19.57 19.28 23.22 4.44%
DPS 12.00 12.00 12.00 12.00 12.25 12.25 12.25 -1.36%
NAPS 5.65 5.60 5.66 5.58 5.46 5.40 5.43 2.67%
Adjusted Per Share Value based on latest NOSH - 74,848
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.95 82.74 105.74 116.41 113.55 132.26 150.12 -41.54%
EPS 24.80 26.08 29.58 30.97 19.58 19.29 23.24 4.41%
DPS 12.00 12.00 12.00 12.00 12.27 12.27 12.27 -1.46%
NAPS 5.6518 5.5967 5.6643 5.5796 5.4612 5.4016 5.4337 2.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.38 3.70 3.42 3.10 3.05 3.10 -
P/RPS 6.72 5.29 3.50 2.94 2.73 2.31 2.07 118.77%
P/EPS 18.15 16.79 12.52 11.04 15.84 15.82 13.35 22.65%
EY 5.51 5.96 7.99 9.05 6.31 6.32 7.49 -18.46%
DY 2.67 2.74 3.24 3.51 3.95 4.02 3.95 -22.92%
P/NAPS 0.80 0.78 0.65 0.61 0.57 0.56 0.57 25.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 4.80 4.56 3.94 3.70 3.26 3.10 2.89 -
P/RPS 7.17 5.51 3.73 3.18 2.87 2.34 1.93 139.29%
P/EPS 19.36 17.47 13.33 11.95 16.65 16.08 12.44 34.18%
EY 5.16 5.72 7.50 8.37 6.00 6.22 8.04 -25.53%
DY 2.50 2.63 3.05 3.24 3.76 3.95 4.24 -29.61%
P/NAPS 0.85 0.81 0.70 0.66 0.60 0.57 0.53 36.89%

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