[AYER] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 30.04%
YoY- 220.54%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 72,495 54,157 19,575 98,445 83,742 57,417 29,584 81.46%
PBT 40,786 32,054 11,470 61,843 47,260 31,961 17,876 73.05%
Tax -9,633 -8,029 -2,781 -14,740 -11,039 -7,341 -4,465 66.73%
NP 31,153 24,025 8,689 47,103 36,221 24,620 13,411 75.12%
-
NP to SH 31,023 24,025 8,689 47,103 36,221 24,620 13,411 74.64%
-
Tax Rate 23.62% 25.05% 24.25% 23.83% 23.36% 22.97% 24.98% -
Total Cost 41,342 30,132 10,886 51,342 47,521 32,797 16,173 86.63%
-
Net Worth 449,118 449,118 476,813 469,328 456,603 444,626 448,369 0.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 26,198 - - - -
Div Payout % - - - 55.62% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 449,118 449,118 476,813 469,328 456,603 444,626 448,369 0.11%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 42.97% 44.36% 44.39% 47.85% 43.25% 42.88% 45.33% -
ROE 6.91% 5.35% 1.82% 10.04% 7.93% 5.54% 2.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.85 72.35 26.15 131.52 111.88 76.71 39.52 81.47%
EPS 41.45 32.10 11.61 62.93 48.39 32.89 17.92 74.63%
DPS 0.00 0.00 0.00 35.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 6.37 6.27 6.10 5.94 5.99 0.11%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.84 72.34 26.15 131.50 111.86 76.69 39.52 81.46%
EPS 41.44 32.09 11.61 62.92 48.38 32.89 17.91 74.67%
DPS 0.00 0.00 0.00 34.99 0.00 0.00 0.00 -
NAPS 5.9991 5.9991 6.369 6.2691 6.0991 5.9391 5.9891 0.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.62 8.80 9.98 7.00 5.70 5.70 6.10 -
P/RPS 6.84 12.16 38.16 5.32 5.09 7.43 15.43 -41.77%
P/EPS 15.97 27.42 85.97 11.12 11.78 17.33 34.05 -39.55%
EY 6.26 3.65 1.16 8.99 8.49 5.77 2.94 65.27%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.47 1.57 1.12 0.93 0.96 1.02 5.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 -
Price 6.80 7.71 9.30 7.40 6.70 5.60 5.67 -
P/RPS 7.02 10.66 35.56 5.63 5.99 7.30 14.35 -37.83%
P/EPS 16.41 24.02 80.12 11.76 13.85 17.03 31.65 -35.38%
EY 6.09 4.16 1.25 8.50 7.22 5.87 3.16 54.68%
DY 0.00 0.00 0.00 4.73 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.46 1.18 1.10 0.94 0.95 12.22%

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