[AYER] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -84.19%
YoY- -93.08%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 17,344 1,099 28,499 26,357 28,482 18,015 37,040 -11.86%
PBT 11,671 1,034 10,996 3,011 11,390 3,244 56,997 -23.20%
Tax -2,658 606 -1,872 -2,411 -2,716 2,000 -3,702 -5.36%
NP 9,013 1,640 9,124 600 8,674 5,244 53,295 -25.61%
-
NP to SH 9,013 1,640 9,124 600 8,674 5,244 53,295 -25.61%
-
Tax Rate 22.77% -58.61% 17.02% 80.07% 23.85% -61.65% 6.50% -
Total Cost 8,331 -541 19,375 25,757 19,808 12,771 -16,255 -
-
Net Worth 428,159 424,602 417,653 403,499 388,421 379,273 364,531 2.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,485 7,488 8,981 9,187 11,226 11,221 - -
Div Payout % 83.05% 456.62% 98.44% 1,531.25% 129.42% 213.98% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 428,159 424,602 417,653 403,499 388,421 379,273 364,531 2.71%
NOSH 74,853 74,885 74,848 74,999 74,840 74,807 74,852 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 51.97% 149.23% 32.02% 2.28% 30.45% 29.11% 143.89% -
ROE 2.11% 0.39% 2.18% 0.15% 2.23% 1.38% 14.62% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.17 1.47 38.08 35.14 38.06 24.08 49.48 -11.86%
EPS 12.04 2.19 12.19 0.80 11.59 7.01 71.20 -25.61%
DPS 10.00 10.00 12.00 12.25 15.00 15.00 0.00 -
NAPS 5.72 5.67 5.58 5.38 5.19 5.07 4.87 2.71%
Adjusted Per Share Value based on latest NOSH - 74,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.17 1.47 38.07 35.21 38.04 24.06 49.48 -11.86%
EPS 12.04 2.19 12.19 0.80 11.59 7.00 71.19 -25.61%
DPS 10.00 10.00 12.00 12.27 15.00 14.99 0.00 -
NAPS 5.7191 5.6716 5.5788 5.3898 5.1883 5.0662 4.8692 2.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.80 4.41 3.42 2.90 3.50 4.24 2.20 -
P/RPS 20.72 300.50 8.98 8.25 9.20 17.61 4.45 29.19%
P/EPS 39.86 201.37 28.06 362.50 30.20 60.49 3.09 53.08%
EY 2.51 0.50 3.56 0.28 3.31 1.65 32.36 -34.66%
DY 2.08 2.27 3.51 4.22 4.29 3.54 0.00 -
P/NAPS 0.84 0.78 0.61 0.54 0.67 0.84 0.45 10.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 27/05/10 28/05/09 29/05/08 30/05/07 25/05/06 -
Price 4.70 4.85 3.70 3.10 3.50 3.88 2.35 -
P/RPS 20.28 330.48 9.72 8.82 9.20 16.11 4.75 27.34%
P/EPS 39.03 221.46 30.35 387.50 30.20 55.35 3.30 50.88%
EY 2.56 0.45 3.29 0.26 3.31 1.81 30.30 -33.73%
DY 2.13 2.06 3.24 3.95 4.29 3.87 0.00 -
P/NAPS 0.82 0.86 0.66 0.58 0.67 0.77 0.48 9.32%

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