[AYER] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -94.99%
YoY- -74.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 86,944 50,635 33,581 11,423 102,280 72,495 54,157 37.06%
PBT 27,044 13,228 9,703 2,940 58,446 40,786 32,054 -10.70%
Tax -6,443 -3,127 -2,397 -739 -14,512 -9,633 -8,029 -13.63%
NP 20,601 10,101 7,306 2,201 43,934 31,153 24,025 -9.73%
-
NP to SH 20,601 10,692 7,306 2,201 43,934 31,023 24,025 -9.73%
-
Tax Rate 23.82% 23.64% 24.70% 25.14% 24.83% 23.62% 25.05% -
Total Cost 66,343 40,534 26,275 9,222 58,346 41,342 30,132 69.16%
-
Net Worth 483,584 473,070 469,328 488,790 487,293 449,118 449,118 5.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,485 - - - 23,952 - - -
Div Payout % 36.34% - - - 54.52% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 483,584 473,070 469,328 488,790 487,293 449,118 449,118 5.04%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 23.69% 19.95% 21.76% 19.27% 42.95% 42.97% 44.36% -
ROE 4.26% 2.26% 1.56% 0.45% 9.02% 6.91% 5.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.14 67.65 44.86 15.26 136.64 96.85 72.35 37.05%
EPS 27.52 14.28 9.76 2.94 58.69 41.45 32.10 -9.74%
DPS 10.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 6.46 6.32 6.27 6.53 6.51 6.00 6.00 5.04%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.14 67.64 44.86 15.26 136.62 96.84 72.34 37.07%
EPS 27.52 14.28 9.76 2.94 58.68 41.44 32.09 -9.72%
DPS 10.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 6.4595 6.3191 6.2691 6.529 6.509 5.9991 5.9991 5.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.60 6.50 6.80 6.90 7.00 6.62 8.80 -
P/RPS 0.00 0.00 15.16 45.21 5.12 6.84 12.16 -
P/EPS 0.00 0.00 69.67 234.66 11.93 15.97 27.42 -
EY 0.00 0.00 1.44 0.43 8.38 6.26 3.65 -
DY 0.00 0.00 0.00 0.00 4.57 0.00 0.00 -
P/NAPS 1.02 1.08 1.08 1.06 1.08 1.10 1.47 -21.60%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 17/02/15 19/11/14 -
Price 6.50 6.60 6.80 6.40 6.70 6.80 7.71 -
P/RPS 0.00 0.00 15.16 41.94 4.90 7.02 10.66 -
P/EPS 0.00 0.00 69.67 217.66 11.42 16.41 24.02 -
EY 0.00 0.00 1.44 0.46 8.76 6.09 4.16 -
DY 0.00 0.00 0.00 0.00 4.78 0.00 0.00 -
P/NAPS 1.00 1.10 1.08 0.98 1.03 1.13 1.29 -15.60%

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