[AYER] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -20.72%

YoY- -24.4%

Quarter Report

TAHPS Q1 Results 300609.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	24,297	18,928	79,146	112,370	123,587	90,083	69,372	-16.02%
YoY %	28.37%	-76.08%	-29.57%	-9.08%	37.19%	29.85%	-	-
Horiz. %	35.02%	27.28%	114.09%	161.98%	178.15%	129.85%	100.00%	-
PBT	13,057	14,718	30,042	26,075	32,028	26,152	73,296	-24.96%
YoY %	-11.29%	-51.01%	15.21%	-18.59%	22.47%	-64.32%	-	-
Horiz. %	17.81%	20.08%	40.99%	35.57%	43.70%	35.68%	100.00%	-
Tax	-3,014	-4,638	-7,904	-8,680	-9,018	-6,719	-6,077	-11.02%
YoY %	35.02%	41.32%	8.94%	3.75%	-34.22%	-10.56%	-	-
Horiz. %	49.60%	76.32%	130.06%	142.83%	148.40%	110.56%	100.00%	-
NP	10,043	10,080	22,138	17,395	23,010	19,433	67,219	-27.13%
YoY %	-0.37%	-54.47%	27.27%	-24.40%	18.41%	-71.09%	-	-
Horiz. %	14.94%	15.00%	32.93%	25.88%	34.23%	28.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,043	10,080	22,138	17,395	23,010	19,433	67,219	-27.13%
YoY %	-0.37%	-54.47%	27.27%	-24.40%	18.41%	-71.09%	-	-
Horiz. %	14.94%	15.00%	32.93%	25.88%	34.23%	28.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.08%	31.51%	26.31%	33.29%	28.16%	25.69%	8.29%	-
YoY %	-26.75%	19.76%	-20.97%	18.22%	9.61%	209.89%	-	-
Horiz. %	278.41%	380.10%	317.37%	401.57%	339.69%	309.89%	100.00%	-
Total Cost	14,254	8,848	57,008	94,975	100,577	70,650	2,153	36.99%
YoY %	61.10%	-84.48%	-39.98%	-5.57%	42.36%	3,181.47%	-	-
Horiz. %	662.05%	410.96%	2,647.84%	4,411.29%	4,671.48%	3,281.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,907	425,169	423,989	406,727	395,871	382,217	368,941	2.53%
YoY %	0.88%	0.28%	4.24%	2.74%	3.57%	3.60%	-	-
Horiz. %	116.25%	115.24%	114.92%	110.24%	107.30%	103.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	7,485	7,488	8,981	9,187	11,226	18,709	6,004	3.73%
YoY %	-0.04%	-16.62%	-2.24%	-18.16%	-40.00%	211.61%	-	-
Horiz. %	124.67%	124.72%	149.58%	153.01%	186.98%	311.61%	100.00%	-
Div Payout %	74.53%	74.29%	40.57%	52.82%	48.79%	96.28%	8.93%	-
YoY %	0.32%	83.12%	-23.19%	8.26%	-49.32%	978.16%	-	-
Horiz. %	834.60%	831.91%	454.31%	591.49%	546.36%	1,078.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	428,907	425,169	423,989	406,727	395,871	382,217	368,941	2.53%
YoY %	0.88%	0.28%	4.24%	2.74%	3.57%	3.60%	-	-
Horiz. %	116.25%	115.24%	114.92%	110.24%	107.30%	103.60%	100.00%	-
NOSH	74,853	74,722	74,909	74,903	74,833	74,797	74,835	0.00%
YoY %	0.18%	-0.25%	0.01%	0.09%	0.05%	-0.05%	-	-
Horiz. %	100.02%	99.85%	100.10%	100.09%	100.00%	99.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	41.33%	53.25%	27.97%	15.48%	18.62%	21.57%	96.90%	-
YoY %	-22.38%	90.38%	80.68%	-16.86%	-13.68%	-77.74%	-	-
Horiz. %	42.65%	54.95%	28.86%	15.98%	19.22%	22.26%	100.00%	-
ROE	2.34%	2.37%	5.22%	4.28%	5.81%	5.08%	18.22%	-
YoY %	-1.27%	-54.60%	21.96%	-26.33%	14.37%	-72.12%	-	-
Horiz. %	12.84%	13.01%	28.65%	23.49%	31.89%	27.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	32.46	25.33	105.66	150.02	165.15	120.44	92.70	-16.03%
YoY %	28.15%	-76.03%	-29.57%	-9.16%	37.12%	29.92%	-	-
Horiz. %	35.02%	27.32%	113.98%	161.83%	178.16%	129.92%	100.00%	-
EPS	13.42	13.49	29.55	23.22	30.75	25.98	89.82	-27.13%
YoY %	-0.52%	-54.35%	27.26%	-24.49%	18.36%	-71.08%	-	-
Horiz. %	14.94%	15.02%	32.90%	25.85%	34.24%	28.92%	100.00%	-
DPS	10.00	10.00	12.00	12.25	15.00	25.00	8.00	3.78%
YoY %	0.00%	-16.67%	-2.04%	-18.33%	-40.00%	212.50%	-	-
Horiz. %	125.00%	125.00%	150.00%	153.12%	187.50%	312.50%	100.00%	-
NAPS	5.73	5.69	5.66	5.43	5.29	5.11	4.93	2.53%
YoY %	0.70%	0.53%	4.24%	2.65%	3.52%	3.65%	-	-
Horiz. %	116.23%	115.42%	114.81%	110.14%	107.30%	103.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,903
RPS	32.46	25.29	105.74	150.12	165.11	120.35	92.68	-16.02%
YoY %	28.35%	-76.08%	-29.56%	-9.08%	37.19%	29.86%	-	-
Horiz. %	35.02%	27.29%	114.09%	161.98%	178.15%	129.86%	100.00%	-
EPS	13.42	13.47	29.58	23.24	30.74	25.96	89.80	-27.13%
YoY %	-0.37%	-54.46%	27.28%	-24.40%	18.41%	-71.09%	-	-
Horiz. %	14.94%	15.00%	32.94%	25.88%	34.23%	28.91%	100.00%	-
DPS	10.00	10.00	12.00	12.27	15.00	25.00	8.02	3.74%
YoY %	0.00%	-16.67%	-2.20%	-18.20%	-40.00%	211.72%	-	-
Horiz. %	124.69%	124.69%	149.63%	152.99%	187.03%	311.72%	100.00%	-
NAPS	5.73	5.6801	5.6643	5.4337	5.2887	5.1062	4.9289	2.53%
YoY %	0.88%	0.28%	4.24%	2.74%	3.57%	3.60%	-	-
Horiz. %	116.25%	115.24%	114.92%	110.24%	107.30%	103.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.00	4.50	3.70	3.10	3.42	3.90	2.65	-
P/RPS	15.40	17.76	3.50	2.07	2.07	3.24	2.86	32.35%
YoY %	-13.29%	407.43%	69.08%	0.00%	-36.11%	13.29%	-	-
Horiz. %	538.46%	620.98%	122.38%	72.38%	72.38%	113.29%	100.00%	-
P/EPS	37.27	33.36	12.52	13.35	11.12	15.01	2.95	52.55%
YoY %	11.72%	166.45%	-6.22%	20.05%	-25.92%	408.81%	-	-
Horiz. %	1,263.39%	1,130.85%	424.41%	452.54%	376.95%	508.81%	100.00%	-
EY	2.68	3.00	7.99	7.49	8.99	6.66	33.90	-34.46%
YoY %	-10.67%	-62.45%	6.68%	-16.69%	34.98%	-80.35%	-	-
Horiz. %	7.91%	8.85%	23.57%	22.09%	26.52%	19.65%	100.00%	-
DY	2.00	2.22	3.24	3.95	4.39	6.41	3.02	-6.63%
YoY %	-9.91%	-31.48%	-17.97%	-10.02%	-31.51%	112.25%	-	-
Horiz. %	66.23%	73.51%	107.28%	130.79%	145.36%	212.25%	100.00%	-
P/NAPS	0.87	0.79	0.65	0.57	0.65	0.76	0.54	8.26%
YoY %	10.13%	21.54%	14.04%	-12.31%	-14.47%	40.74%	-	-
Horiz. %	161.11%	146.30%	120.37%	105.56%	120.37%	140.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	25/08/11	26/08/10	27/08/09	28/08/08	29/08/07	29/08/06	-
Price	5.10	4.15	3.94	2.89	3.46	3.68	2.55	-
P/RPS	15.71	16.38	3.73	1.93	2.10	3.06	2.75	33.66%
YoY %	-4.09%	339.14%	93.26%	-8.10%	-31.37%	11.27%	-	-
Horiz. %	571.27%	595.64%	135.64%	70.18%	76.36%	111.27%	100.00%	-
P/EPS	38.01	30.76	13.33	12.44	11.25	14.16	2.84	54.02%
YoY %	23.57%	130.76%	7.15%	10.58%	-20.55%	398.59%	-	-
Horiz. %	1,338.38%	1,083.10%	469.37%	438.03%	396.13%	498.59%	100.00%	-
EY	2.63	3.25	7.50	8.04	8.89	7.06	35.22	-35.08%
YoY %	-19.08%	-56.67%	-6.72%	-9.56%	25.92%	-79.95%	-	-
Horiz. %	7.47%	9.23%	21.29%	22.83%	25.24%	20.05%	100.00%	-
DY	1.96	2.41	3.05	4.24	4.34	6.79	3.14	-7.54%
YoY %	-18.67%	-20.98%	-28.07%	-2.30%	-36.08%	116.24%	-	-
Horiz. %	62.42%	76.75%	97.13%	135.03%	138.22%	216.24%	100.00%	-
P/NAPS	0.89	0.73	0.70	0.53	0.65	0.72	0.52	9.36%
YoY %	21.92%	4.29%	32.08%	-18.46%	-9.72%	38.46%	-	-
Horiz. %	171.15%	140.38%	134.62%	101.92%	125.00%	138.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos