[AYER] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 166.78%
YoY- 1824.1%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,703 26,325 27,833 29,584 15,772 25,756 7,103 62.49%
PBT 14,583 15,299 14,085 17,876 2,526 7,320 5,206 98.83%
Tax -3,701 -3,698 -2,876 -4,465 2,501 -2,917 -637 223.53%
NP 10,882 11,601 11,209 13,411 5,027 4,403 4,569 78.43%
-
NP to SH 10,882 11,601 11,209 13,411 5,027 4,403 4,569 78.43%
-
Tax Rate 25.38% 24.17% 20.42% 24.98% -99.01% 39.85% 12.24% -
Total Cost 3,821 14,724 16,624 16,173 10,745 21,353 2,534 31.52%
-
Net Worth 469,328 456,603 444,626 448,369 434,895 429,656 425,913 6.69%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,198 - - - 14,970 - - -
Div Payout % 240.75% - - - 297.80% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 469,328 456,603 444,626 448,369 434,895 429,656 425,913 6.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 74.01% 44.07% 40.27% 45.33% 31.87% 17.10% 64.32% -
ROE 2.32% 2.54% 2.52% 2.99% 1.16% 1.02% 1.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.64 35.17 37.18 39.52 21.07 34.41 9.49 62.47%
EPS 14.54 15.50 14.97 17.92 6.72 5.88 6.10 78.53%
DPS 35.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 6.27 6.10 5.94 5.99 5.81 5.74 5.69 6.69%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.64 35.16 37.18 39.52 21.07 34.40 9.49 62.47%
EPS 14.54 15.50 14.97 17.91 6.71 5.88 6.10 78.53%
DPS 34.99 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 6.2691 6.0991 5.9391 5.9891 5.8091 5.7391 5.6891 6.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.00 5.70 5.70 6.10 5.04 5.30 5.58 -
P/RPS 35.64 16.21 15.33 15.43 23.92 15.40 58.80 -28.40%
P/EPS 48.15 36.78 38.06 34.05 75.05 90.10 91.42 -34.80%
EY 2.08 2.72 2.63 2.94 1.33 1.11 1.09 53.90%
DY 5.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.12 0.93 0.96 1.02 0.87 0.92 0.98 9.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 -
Price 7.40 6.70 5.60 5.67 5.65 5.10 5.50 -
P/RPS 37.67 19.05 15.06 14.35 26.81 14.82 57.96 -24.98%
P/EPS 50.90 43.23 37.40 31.65 84.13 86.70 90.11 -31.69%
EY 1.96 2.31 2.67 3.16 1.19 1.15 1.11 46.14%
DY 4.73 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.18 1.10 0.94 0.95 0.97 0.89 0.97 13.97%

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