[AYER] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 83.61%
YoY- 586.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,417 29,584 51,751 35,979 10,223 3,120 24,107 78.25%
PBT 31,961 17,876 15,760 13,235 5,915 709 13,716 75.67%
Tax -7,341 -4,465 -1,065 -3,566 -649 -12 -3,294 70.53%
NP 24,620 13,411 14,695 9,669 5,266 697 10,422 77.28%
-
NP to SH 24,620 13,411 14,695 9,669 5,266 697 10,422 77.28%
-
Tax Rate 22.97% 24.98% 6.76% 26.94% 10.97% 1.69% 24.02% -
Total Cost 32,797 16,173 37,056 26,310 4,957 2,423 13,685 78.98%
-
Net Worth 444,626 448,369 434,895 429,656 425,913 428,907 428,159 2.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 14,970 - - - 7,485 -
Div Payout % - - 101.88% - - - 71.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 444,626 448,369 434,895 429,656 425,913 428,907 428,159 2.54%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 42.88% 45.33% 28.40% 26.87% 51.51% 22.34% 43.23% -
ROE 5.54% 2.99% 3.38% 2.25% 1.24% 0.16% 2.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.71 39.52 69.14 48.07 13.66 4.17 32.21 78.24%
EPS 32.89 17.92 19.63 12.92 7.04 0.93 13.92 77.30%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 5.94 5.99 5.81 5.74 5.69 5.73 5.72 2.54%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.69 39.52 69.13 48.06 13.66 4.17 32.20 78.24%
EPS 32.89 17.91 19.63 12.92 7.03 0.93 13.92 77.30%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 5.9391 5.9891 5.8091 5.7391 5.6891 5.7291 5.7191 2.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.70 6.10 5.04 5.30 5.58 5.00 4.80 -
P/RPS 7.43 15.43 7.29 11.03 40.86 119.96 14.90 -37.09%
P/EPS 17.33 34.05 25.67 41.03 79.32 536.97 34.47 -36.74%
EY 5.77 2.94 3.90 2.44 1.26 0.19 2.90 58.12%
DY 0.00 0.00 3.97 0.00 0.00 0.00 2.08 -
P/NAPS 0.96 1.02 0.87 0.92 0.98 0.87 0.84 9.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 27/08/12 23/05/12 -
Price 5.60 5.67 5.65 5.10 5.50 5.10 4.70 -
P/RPS 7.30 14.35 8.17 10.61 40.27 122.36 14.59 -36.94%
P/EPS 17.03 31.65 28.78 39.48 78.18 547.70 33.76 -36.60%
EY 5.87 3.16 3.47 2.53 1.28 0.18 2.96 57.77%
DY 0.00 0.00 3.54 0.00 0.00 0.00 2.13 -
P/NAPS 0.94 0.95 0.97 0.89 0.97 0.89 0.82 9.52%

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