[AYER] QoQ 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- -3.63%
YoY- 2492.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,833 29,584 15,772 25,756 7,103 3,120 17,344 37.02%
PBT 14,085 17,876 2,526 7,320 5,206 709 11,671 13.33%
Tax -2,876 -4,465 2,501 -2,917 -637 -12 -2,658 5.39%
NP 11,209 13,411 5,027 4,403 4,569 697 9,013 15.63%
-
NP to SH 11,209 13,411 5,027 4,403 4,569 697 9,013 15.63%
-
Tax Rate 20.42% 24.98% -99.01% 39.85% 12.24% 1.69% 22.77% -
Total Cost 16,624 16,173 10,745 21,353 2,534 2,423 8,331 58.43%
-
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 % - - 297.80% - - - 83.05% -
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 40.27% 45.33% 31.87% 17.10% 64.32% 22.34% 51.97% -
ROE 2.52% 2.99% 1.16% 1.02% 1.07% 0.16% 2.11% -
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 37.18 39.52 21.07 34.41 9.49 4.17 23.17 37.02%
EPS 14.97 17.92 6.72 5.88 6.10 0.93 12.04 15.61%
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 37.18 39.52 21.07 34.40 9.49 4.17 23.17 37.02%
EPS 14.97 17.91 6.71 5.88 6.10 0.93 12.04 15.61%
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 15.33 15.43 23.92 15.40 58.80 119.96 20.72 -18.18%
P/EPS 38.06 34.05 75.05 90.10 91.42 536.97 39.86 -3.03%
EY 2.63 2.94 1.33 1.11 1.09 0.19 2.51 3.15%
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 15.06 14.35 26.81 14.82 57.96 122.36 20.28 -17.98%
P/EPS 37.40 31.65 84.13 86.70 90.11 547.70 39.03 -2.80%
EY 2.67 3.16 1.19 1.15 1.11 0.18 2.56 2.84%
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