[AYER] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -42.06%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,756 1,902 7,685 19,505 33,513 34,491 9,917 17.22%
PBT 7,320 250 4,587 5,477 5,256 4,547 4,281 9.34%
Tax -2,917 -434 -1,532 -1,464 -1,460 -2,466 -3,418 -2.60%
NP 4,403 -184 3,055 4,013 3,796 2,081 863 31.17%
-
NP to SH 4,403 -184 3,055 4,013 3,796 2,081 863 31.17%
-
Tax Rate 39.85% 173.60% 33.40% 26.73% 27.78% 54.23% 79.84% -
Total Cost 21,353 2,086 4,630 15,492 29,717 32,410 9,054 15.35%
-
Net Worth 429,656 418,428 423,057 408,786 402,061 379,520 374,466 2.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 429,656 418,428 423,057 408,786 402,061 379,520 374,466 2.31%
NOSH 74,853 74,853 74,877 74,869 74,871 74,856 75,043 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.10% -9.67% 39.75% 20.57% 11.33% 6.03% 8.70% -
ROE 1.02% -0.04% 0.72% 0.98% 0.94% 0.55% 0.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.41 2.54 10.26 26.05 44.76 46.08 13.22 17.26%
EPS 5.88 -0.25 4.08 5.36 5.07 2.78 1.15 31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.74 5.59 5.65 5.46 5.37 5.07 4.99 2.35%
Adjusted Per Share Value based on latest NOSH - 74,869
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.41 2.54 10.27 26.06 44.77 46.08 13.25 17.22%
EPS 5.88 -0.25 4.08 5.36 5.07 2.78 1.15 31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.74 5.59 5.6518 5.4612 5.3713 5.0702 5.0027 2.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.30 4.28 4.50 3.10 2.90 3.98 3.88 -
P/RPS 15.40 168.44 43.84 11.90 6.48 8.64 29.36 -10.18%
P/EPS 90.10 -1,741.15 110.29 57.84 57.20 143.17 337.39 -19.73%
EY 1.11 -0.06 0.91 1.73 1.75 0.70 0.30 24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.80 0.57 0.54 0.79 0.78 2.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 5.10 4.80 4.80 3.26 2.76 3.86 3.68 -
P/RPS 14.82 188.90 46.77 12.51 6.17 8.38 27.85 -9.97%
P/EPS 86.70 -1,952.69 117.65 60.82 54.44 138.85 320.00 -19.54%
EY 1.15 -0.05 0.85 1.64 1.84 0.72 0.31 24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.85 0.60 0.51 0.76 0.74 3.12%

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