[AYER] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -1.92%
YoY- 274.61%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 108,314 78,300 98,445 111,656 114,834 118,336 51,751 63.54%
PBT 64,108 45,880 61,843 63,013 63,922 71,504 15,760 154.60%
Tax -16,058 -11,124 -14,740 -14,718 -14,682 -17,860 -1,065 509.31%
NP 48,050 34,756 47,103 48,294 49,240 53,644 14,695 120.14%
-
NP to SH 48,050 34,756 47,103 48,294 49,240 53,644 14,695 120.14%
-
Tax Rate 25.05% 24.25% 23.83% 23.36% 22.97% 24.98% 6.76% -
Total Cost 60,264 43,544 51,342 63,361 65,594 64,692 37,056 38.25%
-
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 26,198 - - - 14,970 -
Div Payout % - - 55.62% - - - 101.88% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 44.36% 44.39% 47.85% 43.25% 42.88% 45.33% 28.40% -
ROE 10.70% 7.29% 10.04% 10.58% 11.07% 11.96% 3.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 144.70 104.61 131.52 149.17 153.41 158.09 69.14 63.54%
EPS 64.20 46.44 62.93 64.52 65.78 71.68 19.63 120.17%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 20.00 -
NAPS 6.00 6.37 6.27 6.10 5.94 5.99 5.81 2.16%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 144.68 104.59 131.50 149.14 153.39 158.07 69.13 63.54%
EPS 64.18 46.43 62.92 64.51 65.77 71.66 19.63 120.12%
DPS 0.00 0.00 34.99 0.00 0.00 0.00 20.00 -
NAPS 5.9991 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 2.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.80 9.98 7.00 5.70 5.70 6.10 5.04 -
P/RPS 6.08 9.54 5.32 3.82 3.72 3.86 7.29 -11.38%
P/EPS 13.71 21.49 11.12 8.83 8.66 8.51 25.67 -34.14%
EY 7.29 4.65 8.99 11.32 11.54 11.75 3.90 51.68%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.97 -
P/NAPS 1.47 1.57 1.12 0.93 0.96 1.02 0.87 41.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 -
Price 7.71 9.30 7.40 6.70 5.60 5.67 5.65 -
P/RPS 5.33 8.89 5.63 4.49 3.65 3.59 8.17 -24.75%
P/EPS 12.01 20.03 11.76 10.38 8.51 7.91 28.78 -44.12%
EY 8.33 4.99 8.50 9.63 11.75 12.64 3.47 79.18%
DY 0.00 0.00 4.73 0.00 0.00 0.00 3.54 -
P/NAPS 1.29 1.46 1.18 1.10 0.94 0.95 0.97 20.91%

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