[AYER] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -81.55%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 102,280 72,495 54,157 19,575 98,445 83,742 57,417 47.00%
PBT 58,446 40,786 32,054 11,470 61,843 47,260 31,961 49.59%
Tax -14,512 -9,633 -8,029 -2,781 -14,740 -11,039 -7,341 57.57%
NP 43,934 31,153 24,025 8,689 47,103 36,221 24,620 47.17%
-
NP to SH 43,934 31,023 24,025 8,689 47,103 36,221 24,620 47.17%
-
Tax Rate 24.83% 23.62% 25.05% 24.25% 23.83% 23.36% 22.97% -
Total Cost 58,346 41,342 30,132 10,886 51,342 47,521 32,797 46.87%
-
Net Worth 487,293 449,118 449,118 476,813 469,328 456,603 444,626 6.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 23,952 - - - 26,198 - - -
Div Payout % 54.52% - - - 55.62% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 487,293 449,118 449,118 476,813 469,328 456,603 444,626 6.30%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 42.95% 42.97% 44.36% 44.39% 47.85% 43.25% 42.88% -
ROE 9.02% 6.91% 5.35% 1.82% 10.04% 7.93% 5.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 136.64 96.85 72.35 26.15 131.52 111.88 76.71 46.99%
EPS 58.69 41.45 32.10 11.61 62.93 48.39 32.89 47.17%
DPS 32.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 6.51 6.00 6.00 6.37 6.27 6.10 5.94 6.30%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 136.62 96.84 72.34 26.15 131.50 111.86 76.69 47.00%
EPS 58.68 41.44 32.09 11.61 62.92 48.38 32.89 47.15%
DPS 32.00 0.00 0.00 0.00 34.99 0.00 0.00 -
NAPS 6.509 5.9991 5.9991 6.369 6.2691 6.0991 5.9391 6.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.00 6.62 8.80 9.98 7.00 5.70 5.70 -
P/RPS 5.12 6.84 12.16 38.16 5.32 5.09 7.43 -22.00%
P/EPS 11.93 15.97 27.42 85.97 11.12 11.78 17.33 -22.05%
EY 8.38 6.26 3.65 1.16 8.99 8.49 5.77 28.27%
DY 4.57 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.47 1.57 1.12 0.93 0.96 8.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 -
Price 6.70 6.80 7.71 9.30 7.40 6.70 5.60 -
P/RPS 4.90 7.02 10.66 35.56 5.63 5.99 7.30 -23.35%
P/EPS 11.42 16.41 24.02 80.12 11.76 13.85 17.03 -23.40%
EY 8.76 6.09 4.16 1.25 8.50 7.22 5.87 30.62%
DY 4.78 0.00 0.00 0.00 4.73 0.00 0.00 -
P/NAPS 1.03 1.13 1.29 1.46 1.18 1.10 0.94 6.29%

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