[AYER] YoY Cumulative Quarter 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- 64.92%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 51,751 24,107 22,717 87,136 131,450 107,709 96,512 -9.85%
PBT 15,760 13,716 17,542 30,329 32,242 25,432 28,204 -9.23%
Tax -1,065 -3,294 -6,463 -7,150 -10,300 -7,123 -7,400 -27.58%
NP 14,695 10,422 11,079 23,179 21,942 18,309 20,804 -5.62%
-
NP to SH 14,695 10,422 11,079 23,179 21,942 18,309 20,804 -5.62%
-
Tax Rate 6.76% 24.02% 36.84% 23.57% 31.95% 28.01% 26.24% -
Total Cost 37,056 13,685 11,638 63,957 109,508 89,400 75,708 -11.21%
-
Net Worth 434,895 428,159 424,445 417,626 402,756 388,486 379,547 2.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,970 7,485 7,485 8,981 9,170 11,227 11,229 4.90%
Div Payout % 101.88% 71.82% 67.57% 38.75% 41.79% 61.32% 53.98% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 434,895 428,159 424,445 417,626 402,756 388,486 379,547 2.29%
NOSH 74,853 74,853 74,858 74,843 74,861 74,852 74,861 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 28.40% 43.23% 48.77% 26.60% 16.69% 17.00% 21.56% -
ROE 3.38% 2.43% 2.61% 5.55% 5.45% 4.71% 5.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 69.14 32.21 30.35 116.42 175.59 143.89 128.92 -9.85%
EPS 19.63 13.92 14.80 30.97 29.31 24.46 27.79 -5.62%
DPS 20.00 10.00 10.00 12.00 12.25 15.00 15.00 4.90%
NAPS 5.81 5.72 5.67 5.58 5.38 5.19 5.07 2.29%
Adjusted Per Share Value based on latest NOSH - 74,848
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 69.14 32.21 30.35 116.41 175.61 143.89 128.94 -9.85%
EPS 19.63 13.92 14.80 30.97 29.31 24.46 27.79 -5.62%
DPS 20.00 10.00 10.00 12.00 12.25 15.00 15.00 4.90%
NAPS 5.81 5.72 5.6704 5.5793 5.3806 5.19 5.0706 2.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.04 4.80 4.41 3.42 2.90 3.50 4.24 -
P/RPS 7.29 14.90 14.53 2.94 1.65 2.43 3.29 14.16%
P/EPS 25.67 34.47 29.80 11.04 9.89 14.31 15.26 9.04%
EY 3.90 2.90 3.36 9.06 10.11 6.99 6.55 -8.27%
DY 3.97 2.08 2.27 3.51 4.22 4.29 3.54 1.92%
P/NAPS 0.87 0.84 0.78 0.61 0.54 0.67 0.84 0.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 23/05/12 27/05/11 27/05/10 28/05/09 29/05/08 30/05/07 -
Price 5.65 4.70 4.85 3.70 3.10 3.50 3.88 -
P/RPS 8.17 14.59 15.98 3.18 1.77 2.43 3.01 18.08%
P/EPS 28.78 33.76 32.77 11.95 10.58 14.31 13.96 12.80%
EY 3.47 2.96 3.05 8.37 9.45 6.99 7.16 -11.36%
DY 3.54 2.13 2.06 3.24 3.95 4.29 3.87 -1.47%
P/NAPS 0.97 0.82 0.86 0.66 0.58 0.67 0.77 3.91%

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