[AYER] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 42.52%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 22,717 87,136 131,450 107,709 96,512 48,914 26,086 -2.27%
PBT 17,542 30,329 32,242 25,432 28,204 71,182 21,155 -3.07%
Tax -6,463 -7,150 -10,300 -7,123 -7,400 -4,473 -8,961 -5.29%
NP 11,079 23,179 21,942 18,309 20,804 66,709 12,194 -1.58%
-
NP to SH 11,079 23,179 21,942 18,309 20,804 66,709 12,194 -1.58%
-
Tax Rate 36.84% 23.57% 31.95% 28.01% 26.24% 6.28% 42.36% -
Total Cost 11,638 63,957 109,508 89,400 75,708 -17,795 13,892 -2.90%
-
Net Worth 424,445 417,626 402,756 388,486 379,547 364,534 274,720 7.51%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,485 8,981 9,170 11,227 11,229 7,485 5,988 3.78%
Div Payout % 67.57% 38.75% 41.79% 61.32% 53.98% 11.22% 49.11% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 424,445 417,626 402,756 388,486 379,547 364,534 274,720 7.51%
NOSH 74,858 74,843 74,861 74,852 74,861 74,853 74,855 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 48.77% 26.60% 16.69% 17.00% 21.56% 136.38% 46.75% -
ROE 2.61% 5.55% 5.45% 4.71% 5.48% 18.30% 4.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.35 116.42 175.59 143.89 128.92 65.35 34.85 -2.27%
EPS 14.80 30.97 29.31 24.46 27.79 89.12 16.29 -1.58%
DPS 10.00 12.00 12.25 15.00 15.00 10.00 8.00 3.78%
NAPS 5.67 5.58 5.38 5.19 5.07 4.87 3.67 7.51%
Adjusted Per Share Value based on latest NOSH - 74,840
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.35 116.41 175.61 143.89 128.94 65.35 34.85 -2.27%
EPS 14.80 30.97 29.31 24.46 27.79 89.12 16.29 -1.58%
DPS 10.00 12.00 12.25 15.00 15.00 10.00 8.00 3.78%
NAPS 5.6704 5.5793 5.3806 5.19 5.0706 4.87 3.6701 7.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.41 3.42 2.90 3.50 4.24 2.20 2.37 -
P/RPS 14.53 2.94 1.65 2.43 3.29 3.37 6.80 13.48%
P/EPS 29.80 11.04 9.89 14.31 15.26 2.47 14.55 12.68%
EY 3.36 9.06 10.11 6.99 6.55 40.51 6.87 -11.23%
DY 2.27 3.51 4.22 4.29 3.54 4.55 3.38 -6.41%
P/NAPS 0.78 0.61 0.54 0.67 0.84 0.45 0.65 3.08%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 27/05/10 28/05/09 29/05/08 30/05/07 25/05/06 30/05/05 -
Price 4.85 3.70 3.10 3.50 3.88 2.35 2.02 -
P/RPS 15.98 3.18 1.77 2.43 3.01 3.60 5.80 18.39%
P/EPS 32.77 11.95 10.58 14.31 13.96 2.64 12.40 17.57%
EY 3.05 8.37 9.45 6.99 7.16 37.92 8.06 -14.94%
DY 2.06 3.24 3.95 4.29 3.87 4.26 3.96 -10.31%
P/NAPS 0.86 0.66 0.58 0.67 0.77 0.48 0.55 7.73%

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