[AYER] YoY 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- -46.32%
YoY- -82.03%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 14,703 15,772 17,344 1,099 28,499 26,357 28,482 -10.43%
PBT 14,583 2,526 11,671 1,034 10,996 3,011 11,390 4.20%
Tax -3,701 2,501 -2,658 606 -1,872 -2,411 -2,716 5.29%
NP 10,882 5,027 9,013 1,640 9,124 600 8,674 3.85%
-
NP to SH 10,882 5,027 9,013 1,640 9,124 600 8,674 3.85%
-
Tax Rate 25.38% -99.01% 22.77% -58.61% 17.02% 80.07% 23.85% -
Total Cost 3,821 10,745 8,331 -541 19,375 25,757 19,808 -23.97%
-
Net Worth 469,328 434,895 428,159 424,602 417,653 403,499 388,421 3.20%
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 7,488 8,981 9,187 11,226 15.16%
Div Payout % 240.75% 297.80% 83.05% 456.62% 98.44% 1,531.25% 129.42% -
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 469,328 434,895 428,159 424,602 417,653 403,499 388,421 3.20%
NOSH 74,853 74,853 74,853 74,885 74,848 74,999 74,840 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 74.01% 31.87% 51.97% 149.23% 32.02% 2.28% 30.45% -
ROE 2.32% 1.16% 2.11% 0.39% 2.18% 0.15% 2.23% -
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 19.64 21.07 23.17 1.47 38.08 35.14 38.06 -10.43%
EPS 14.54 6.72 12.04 2.19 12.19 0.80 11.59 3.84%
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 19.64 21.07 23.17 1.47 38.07 35.21 38.04 -10.42%
EPS 14.54 6.71 12.04 2.19 12.19 0.80 11.59 3.84%
DPS 34.99 20.00 10.00 10.00 12.00 12.27 15.00 15.15%
NAPS 6.2691 5.8091 5.7191 5.6716 5.5788 5.3898 5.1883 3.20%
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 35.64 23.92 20.72 300.50 8.98 8.25 9.20 25.30%
P/EPS 48.15 75.05 39.86 201.37 28.06 362.50 30.20 8.08%
EY 2.08 1.33 2.51 0.50 3.56 0.28 3.31 -7.44%
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 37.67 26.81 20.28 330.48 9.72 8.82 9.20 26.47%
P/EPS 50.90 84.13 39.03 221.46 30.35 387.50 30.20 9.08%
EY 1.96 1.19 2.56 0.45 3.29 0.26 3.31 -8.35%
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