[AYER] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -16.42%
YoY- 145.33%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,575 14,703 26,325 27,833 29,584 15,772 25,756 -16.76%
PBT 11,470 14,583 15,299 14,085 17,876 2,526 7,320 35.01%
Tax -2,781 -3,701 -3,698 -2,876 -4,465 2,501 -2,917 -3.14%
NP 8,689 10,882 11,601 11,209 13,411 5,027 4,403 57.52%
-
NP to SH 8,689 10,882 11,601 11,209 13,411 5,027 4,403 57.52%
-
Tax Rate 24.25% 25.38% 24.17% 20.42% 24.98% -99.01% 39.85% -
Total Cost 10,886 3,821 14,724 16,624 16,173 10,745 21,353 -36.26%
-
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 26,198 - - - 14,970 - -
Div Payout % - 240.75% - - - 297.80% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 44.39% 74.01% 44.07% 40.27% 45.33% 31.87% 17.10% -
ROE 1.82% 2.32% 2.54% 2.52% 2.99% 1.16% 1.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.15 19.64 35.17 37.18 39.52 21.07 34.41 -16.76%
EPS 11.61 14.54 15.50 14.97 17.92 6.72 5.88 57.58%
DPS 0.00 35.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 6.37 6.27 6.10 5.94 5.99 5.81 5.74 7.20%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.15 19.64 35.16 37.18 39.52 21.07 34.40 -16.74%
EPS 11.61 14.54 15.50 14.97 17.91 6.71 5.88 57.58%
DPS 0.00 34.99 0.00 0.00 0.00 20.00 0.00 -
NAPS 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 5.7391 7.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.98 7.00 5.70 5.70 6.10 5.04 5.30 -
P/RPS 38.16 35.64 16.21 15.33 15.43 23.92 15.40 83.42%
P/EPS 85.97 48.15 36.78 38.06 34.05 75.05 90.10 -3.08%
EY 1.16 2.08 2.72 2.63 2.94 1.33 1.11 2.98%
DY 0.00 5.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 1.57 1.12 0.93 0.96 1.02 0.87 0.92 42.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 -
Price 9.30 7.40 6.70 5.60 5.67 5.65 5.10 -
P/RPS 35.56 37.67 19.05 15.06 14.35 26.81 14.82 79.51%
P/EPS 80.12 50.90 43.23 37.40 31.65 84.13 86.70 -5.13%
EY 1.25 1.96 2.31 2.67 3.16 1.19 1.15 5.73%
DY 0.00 4.73 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.46 1.18 1.10 0.94 0.95 0.97 0.89 39.22%

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