[AYER] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 92.68%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 52,505 32,392 15,937 86,944 50,635 33,581 11,423 175.17%
PBT 11,393 5,556 2,346 27,044 13,228 9,703 2,940 145.70%
Tax -1,337 -659 -446 -6,443 -3,127 -2,397 -739 48.21%
NP 10,056 4,897 1,900 20,601 10,101 7,306 2,201 174.07%
-
NP to SH 10,056 4,897 1,900 20,601 10,692 7,306 2,201 174.07%
-
Tax Rate 11.74% 11.86% 19.01% 23.82% 23.64% 24.70% 25.14% -
Total Cost 42,449 27,495 14,037 66,343 40,534 26,275 9,222 175.43%
-
Net Worth 485,795 480,714 485,047 483,584 473,070 469,328 488,790 -0.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,742 - - 7,485 - - - -
Div Payout % 37.22% - - 36.34% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 485,795 480,714 485,047 483,584 473,070 469,328 488,790 -0.40%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.15% 15.12% 11.92% 23.69% 19.95% 21.76% 19.27% -
ROE 2.07% 1.02% 0.39% 4.26% 2.26% 1.56% 0.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.14 43.26 21.29 116.14 67.65 44.86 15.26 175.16%
EPS 13.43 6.54 2.54 27.52 14.28 9.76 2.94 174.04%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.49 6.42 6.48 6.46 6.32 6.27 6.53 -0.40%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 70.13 43.27 21.29 116.14 67.64 44.86 15.26 175.14%
EPS 13.43 6.54 2.54 27.52 14.28 9.76 2.94 174.04%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.489 6.4212 6.479 6.4595 6.3191 6.2691 6.529 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.40 6.18 6.25 6.60 6.50 6.80 6.90 -
P/RPS 9.12 0.00 0.00 0.00 0.00 15.16 45.21 -65.43%
P/EPS 47.64 0.00 0.00 0.00 0.00 69.67 234.66 -65.29%
EY 2.10 0.00 0.00 0.00 0.00 1.44 0.43 186.47%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.04 1.02 1.08 1.08 1.06 -4.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 -
Price 6.89 6.95 6.21 6.50 6.60 6.80 6.40 -
P/RPS 9.82 0.00 0.00 0.00 0.00 15.16 41.94 -61.84%
P/EPS 51.29 0.00 0.00 0.00 0.00 69.67 217.66 -61.68%
EY 1.95 0.00 0.00 0.00 0.00 1.44 0.46 160.78%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.16 1.04 1.00 1.10 1.08 0.98 5.34%

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