[AYER] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 65.97%
YoY- -69.59%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,748 86,944 67,513 67,162 45,692 102,280 96,660 -24.25%
PBT 9,384 27,044 17,637 19,406 11,760 58,446 54,381 -69.03%
Tax -1,784 -6,443 -4,169 -4,794 -2,956 -14,512 -12,844 -73.21%
NP 7,600 20,601 13,468 14,612 8,804 43,934 41,537 -67.80%
-
NP to SH 7,600 20,601 14,256 14,612 8,804 43,934 41,364 -67.71%
-
Tax Rate 19.01% 23.82% 23.64% 24.70% 25.14% 24.83% 23.62% -
Total Cost 56,148 66,343 54,045 52,550 36,888 58,346 55,122 1.23%
-
Net Worth 485,047 483,584 473,070 469,328 488,790 487,293 449,118 5.26%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 7,485 - - - 23,952 - -
Div Payout % - 36.34% - - - 54.52% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 485,047 483,584 473,070 469,328 488,790 487,293 449,118 5.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.92% 23.69% 19.95% 21.76% 19.27% 42.95% 42.97% -
ROE 1.57% 4.26% 3.01% 3.11% 1.80% 9.02% 9.21% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 85.16 116.14 90.19 89.73 61.04 136.64 129.13 -24.25%
EPS 10.16 27.52 19.04 19.52 11.76 58.69 55.27 -67.70%
DPS 0.00 10.00 0.00 0.00 0.00 32.00 0.00 -
NAPS 6.48 6.46 6.32 6.27 6.53 6.51 6.00 5.26%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 85.16 116.14 90.19 89.73 61.04 136.64 129.13 -24.25%
EPS 10.16 27.52 19.04 19.52 11.76 58.69 55.27 -67.70%
DPS 0.00 10.00 0.00 0.00 0.00 32.00 0.00 -
NAPS 6.48 6.46 6.32 6.27 6.53 6.51 6.00 5.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.25 6.60 6.50 6.80 6.90 7.00 6.62 -
P/RPS 0.00 0.00 0.00 7.58 11.30 5.12 5.13 -
P/EPS 0.00 0.00 0.00 34.83 58.66 11.93 11.98 -
EY 0.00 0.00 0.00 2.87 1.70 8.38 8.35 -
DY 0.00 0.00 0.00 0.00 0.00 4.57 0.00 -
P/NAPS 1.04 1.02 1.08 1.08 1.06 1.08 1.10 -3.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 17/02/15 -
Price 6.21 6.50 6.60 6.80 6.40 6.70 6.80 -
P/RPS 0.00 0.00 0.00 7.58 10.48 4.90 5.27 -
P/EPS 0.00 0.00 0.00 34.83 54.41 11.42 12.31 -
EY 0.00 0.00 0.00 2.87 1.84 8.76 8.13 -
DY 0.00 0.00 0.00 0.00 0.00 4.78 0.00 -
P/NAPS 1.04 1.00 1.10 1.08 0.98 1.03 1.13 -5.38%

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