[AYER] YoY TTM Result on 30-Jun-2010 [#1]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- -4.49%

YoY- 27.27%

Quarter Report

TAHPS Q1 Results 300610.pdf

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	78,215	24,297	18,928	79,146	112,370	123,587	90,083	-2.32%
YoY %	221.91%	28.37%	-76.08%	-29.57%	-9.08%	37.19%	-	-
Horiz. %	86.83%	26.97%	21.01%	87.86%	124.74%	137.19%	100.00%	-
PBT	32,928	13,057	14,718	30,042	26,075	32,028	26,152	3.91%
YoY %	152.19%	-11.29%	-51.01%	15.21%	-18.59%	22.47%	-	-
Horiz. %	125.91%	49.93%	56.28%	114.87%	99.71%	122.47%	100.00%	-
Tax	-5,518	-3,014	-4,638	-7,904	-8,680	-9,018	-6,719	-3.22%
YoY %	-83.08%	35.02%	41.32%	8.94%	3.75%	-34.22%	-	-
Horiz. %	82.13%	44.86%	69.03%	117.64%	129.19%	134.22%	100.00%	-
NP	27,410	10,043	10,080	22,138	17,395	23,010	19,433	5.89%
YoY %	172.93%	-0.37%	-54.47%	27.27%	-24.40%	18.41%	-	-
Horiz. %	141.05%	51.68%	51.87%	113.92%	89.51%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,410	10,043	10,080	22,138	17,395	23,010	19,433	5.89%
YoY %	172.93%	-0.37%	-54.47%	27.27%	-24.40%	18.41%	-	-
Horiz. %	141.05%	51.68%	51.87%	113.92%	89.51%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.76%	23.08%	31.51%	26.31%	33.29%	28.16%	25.69%	-
YoY %	-27.38%	-26.75%	19.76%	-20.97%	18.22%	9.61%	-	-
Horiz. %	65.24%	89.84%	122.65%	102.41%	129.58%	109.61%	100.00%	-
Total Cost	50,805	14,254	8,848	57,008	94,975	100,577	70,650	-5.34%
YoY %	256.43%	61.10%	-84.48%	-39.98%	-5.57%	42.36%	-	-
Horiz. %	71.91%	20.18%	12.52%	80.69%	134.43%	142.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,369	428,907	425,169	423,989	406,727	395,871	382,217	2.69%
YoY %	4.54%	0.88%	0.28%	4.24%	2.74%	3.57%	-	-
Horiz. %	117.31%	112.22%	111.24%	110.93%	106.41%	103.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	14,970	7,485	7,488	8,981	9,187	11,226	18,709	-3.64%
YoY %	100.00%	-0.04%	-16.62%	-2.24%	-18.16%	-40.00%	-	-
Horiz. %	80.01%	40.01%	40.02%	48.00%	49.10%	60.00%	100.00%	-
Div Payout %	54.62%	74.53%	74.29%	40.57%	52.82%	48.79%	96.28%	-
YoY %	-26.71%	0.32%	83.12%	-23.19%	8.26%	-49.32%	-	-
Horiz. %	56.73%	77.41%	77.16%	42.14%	54.86%	50.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	448,369	428,907	425,169	423,989	406,727	395,871	382,217	2.69%
YoY %	4.54%	0.88%	0.28%	4.24%	2.74%	3.57%	-	-
Horiz. %	117.31%	112.22%	111.24%	110.93%	106.41%	103.57%	100.00%	-
NOSH	74,853	74,853	74,722	74,909	74,903	74,833	74,797	0.01%
YoY %	0.00%	0.18%	-0.25%	0.01%	0.09%	0.05%	-	-
Horiz. %	100.07%	100.07%	99.90%	100.15%	100.14%	100.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	35.04%	41.33%	53.25%	27.97%	15.48%	18.62%	21.57%	-
YoY %	-15.22%	-22.38%	90.38%	80.68%	-16.86%	-13.68%	-	-
Horiz. %	162.45%	191.61%	246.87%	129.67%	71.77%	86.32%	100.00%	-
ROE	6.11%	2.34%	2.37%	5.22%	4.28%	5.81%	5.08%	-
YoY %	161.11%	-1.27%	-54.60%	21.96%	-26.33%	14.37%	-	-
Horiz. %	120.28%	46.06%	46.65%	102.76%	84.25%	114.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	104.49	32.46	25.33	105.66	150.02	165.15	120.44	-2.33%
YoY %	221.90%	28.15%	-76.03%	-29.57%	-9.16%	37.12%	-	-
Horiz. %	86.76%	26.95%	21.03%	87.73%	124.56%	137.12%	100.00%	-
EPS	36.62	13.42	13.49	29.55	23.22	30.75	25.98	5.88%
YoY %	172.88%	-0.52%	-54.35%	27.26%	-24.49%	18.36%	-	-
Horiz. %	140.95%	51.66%	51.92%	113.74%	89.38%	118.36%	100.00%	-
DPS	20.00	10.00	10.00	12.00	12.25	15.00	25.00	-3.64%
YoY %	100.00%	0.00%	-16.67%	-2.04%	-18.33%	-40.00%	-	-
Horiz. %	80.00%	40.00%	40.00%	48.00%	49.00%	60.00%	100.00%	-
NAPS	5.99	5.73	5.69	5.66	5.43	5.29	5.11	2.68%
YoY %	4.54%	0.70%	0.53%	4.24%	2.65%	3.52%	-	-
Horiz. %	117.22%	112.13%	111.35%	110.76%	106.26%	103.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,909
RPS	104.49	32.46	25.29	105.74	150.12	165.11	120.35	-2.32%
YoY %	221.90%	28.35%	-76.08%	-29.56%	-9.08%	37.19%	-	-
Horiz. %	86.82%	26.97%	21.01%	87.86%	124.74%	137.19%	100.00%	-
EPS	36.62	13.42	13.47	29.58	23.24	30.74	25.96	5.89%
YoY %	172.88%	-0.37%	-54.46%	27.28%	-24.40%	18.41%	-	-
Horiz. %	141.06%	51.69%	51.89%	113.94%	89.52%	118.41%	100.00%	-
DPS	20.00	10.00	10.00	12.00	12.27	15.00	25.00	-3.64%
YoY %	100.00%	0.00%	-16.67%	-2.20%	-18.20%	-40.00%	-	-
Horiz. %	80.00%	40.00%	40.00%	48.00%	49.08%	60.00%	100.00%	-
NAPS	5.99	5.73	5.6801	5.6643	5.4337	5.2887	5.1062	2.69%
YoY %	4.54%	0.88%	0.28%	4.24%	2.74%	3.57%	-	-
Horiz. %	117.31%	112.22%	111.24%	110.93%	106.41%	103.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	6.10	5.00	4.50	3.70	3.10	3.42	3.90	-
P/RPS	5.84	15.40	17.76	3.50	2.07	2.07	3.24	10.30%
YoY %	-62.08%	-13.29%	407.43%	69.08%	0.00%	-36.11%	-	-
Horiz. %	180.25%	475.31%	548.15%	108.02%	63.89%	63.89%	100.00%	-
P/EPS	16.66	37.27	33.36	12.52	13.35	11.12	15.01	1.75%
YoY %	-55.30%	11.72%	166.45%	-6.22%	20.05%	-25.92%	-	-
Horiz. %	110.99%	248.30%	222.25%	83.41%	88.94%	74.08%	100.00%	-
EY	6.00	2.68	3.00	7.99	7.49	8.99	6.66	-1.72%
YoY %	123.88%	-10.67%	-62.45%	6.68%	-16.69%	34.98%	-	-
Horiz. %	90.09%	40.24%	45.05%	119.97%	112.46%	134.98%	100.00%	-
DY	3.28	2.00	2.22	3.24	3.95	4.39	6.41	-10.55%
YoY %	64.00%	-9.91%	-31.48%	-17.97%	-10.02%	-31.51%	-	-
Horiz. %	51.17%	31.20%	34.63%	50.55%	61.62%	68.49%	100.00%	-
P/NAPS	1.02	0.87	0.79	0.65	0.57	0.65	0.76	5.02%
YoY %	17.24%	10.13%	21.54%	14.04%	-12.31%	-14.47%	-	-
Horiz. %	134.21%	114.47%	103.95%	85.53%	75.00%	85.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	27/08/12	25/08/11	26/08/10	27/08/09	28/08/08	29/08/07	-
Price	5.67	5.10	4.15	3.94	2.89	3.46	3.68	-
P/RPS	5.43	15.71	16.38	3.73	1.93	2.10	3.06	10.02%
YoY %	-65.44%	-4.09%	339.14%	93.26%	-8.10%	-31.37%	-	-
Horiz. %	177.45%	513.40%	535.29%	121.90%	63.07%	68.63%	100.00%	-
P/EPS	15.48	38.01	30.76	13.33	12.44	11.25	14.16	1.49%
YoY %	-59.27%	23.57%	130.76%	7.15%	10.58%	-20.55%	-	-
Horiz. %	109.32%	268.43%	217.23%	94.14%	87.85%	79.45%	100.00%	-
EY	6.46	2.63	3.25	7.50	8.04	8.89	7.06	-1.46%
YoY %	145.63%	-19.08%	-56.67%	-6.72%	-9.56%	25.92%	-	-
Horiz. %	91.50%	37.25%	46.03%	106.23%	113.88%	125.92%	100.00%	-
DY	3.53	1.96	2.41	3.05	4.24	4.34	6.79	-10.32%
YoY %	80.10%	-18.67%	-20.98%	-28.07%	-2.30%	-36.08%	-	-
Horiz. %	51.99%	28.87%	35.49%	44.92%	62.44%	63.92%	100.00%	-
P/NAPS	0.95	0.89	0.73	0.70	0.53	0.65	0.72	4.72%
YoY %	6.74%	21.92%	4.29%	32.08%	-18.46%	-9.72%	-	-
Horiz. %	131.94%	123.61%	101.39%	97.22%	73.61%	90.28%	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