[AYER] YoY Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 17.37%
YoY- -52.2%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 98,445 51,751 24,107 22,717 87,136 131,450 107,709 -1.48%
PBT 61,843 15,760 13,716 17,542 30,329 32,242 25,432 15.95%
Tax -14,740 -1,065 -3,294 -6,463 -7,150 -10,300 -7,123 12.87%
NP 47,103 14,695 10,422 11,079 23,179 21,942 18,309 17.04%
-
NP to SH 47,103 14,695 10,422 11,079 23,179 21,942 18,309 17.04%
-
Tax Rate 23.83% 6.76% 24.02% 36.84% 23.57% 31.95% 28.01% -
Total Cost 51,342 37,056 13,685 11,638 63,957 109,508 89,400 -8.82%
-
Net Worth 469,328 434,895 428,159 424,445 417,626 402,756 388,486 3.19%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 26,198 14,970 7,485 7,485 8,981 9,170 11,227 15.16%
Div Payout % 55.62% 101.88% 71.82% 67.57% 38.75% 41.79% 61.32% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 469,328 434,895 428,159 424,445 417,626 402,756 388,486 3.19%
NOSH 74,853 74,853 74,853 74,858 74,843 74,861 74,852 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 47.85% 28.40% 43.23% 48.77% 26.60% 16.69% 17.00% -
ROE 10.04% 3.38% 2.43% 2.61% 5.55% 5.45% 4.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.52 69.14 32.21 30.35 116.42 175.59 143.89 -1.48%
EPS 62.93 19.63 13.92 14.80 30.97 29.31 24.46 17.04%
DPS 35.00 20.00 10.00 10.00 12.00 12.25 15.00 15.15%
NAPS 6.27 5.81 5.72 5.67 5.58 5.38 5.19 3.19%
Adjusted Per Share Value based on latest NOSH - 74,885
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.52 69.14 32.21 30.35 116.41 175.61 143.89 -1.48%
EPS 62.93 19.63 13.92 14.80 30.97 29.31 24.46 17.04%
DPS 35.00 20.00 10.00 10.00 12.00 12.25 15.00 15.15%
NAPS 6.27 5.81 5.72 5.6704 5.5793 5.3806 5.19 3.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 7.00 5.04 4.80 4.41 3.42 2.90 3.50 -
P/RPS 5.32 7.29 14.90 14.53 2.94 1.65 2.43 13.94%
P/EPS 11.12 25.67 34.47 29.80 11.04 9.89 14.31 -4.11%
EY 8.99 3.90 2.90 3.36 9.06 10.11 6.99 4.28%
DY 5.00 3.97 2.08 2.27 3.51 4.22 4.29 2.58%
P/NAPS 1.12 0.87 0.84 0.78 0.61 0.54 0.67 8.93%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 07/05/14 29/05/13 23/05/12 27/05/11 27/05/10 28/05/09 29/05/08 -
Price 7.40 5.65 4.70 4.85 3.70 3.10 3.50 -
P/RPS 5.63 8.17 14.59 15.98 3.18 1.77 2.43 15.02%
P/EPS 11.76 28.78 33.76 32.77 11.95 10.58 14.31 -3.21%
EY 8.50 3.47 2.96 3.05 8.37 9.45 6.99 3.31%
DY 4.73 3.54 2.13 2.06 3.24 3.95 4.29 1.63%
P/NAPS 1.18 0.97 0.82 0.86 0.66 0.58 0.67 9.88%

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