[AYER] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 14.17%
YoY- -44.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,325 27,833 29,584 15,772 25,756 7,103 3,120 312.84%
PBT 15,299 14,085 17,876 2,526 7,320 5,206 709 670.75%
Tax -3,698 -2,876 -4,465 2,501 -2,917 -637 -12 4414.99%
NP 11,601 11,209 13,411 5,027 4,403 4,569 697 548.56%
-
NP to SH 11,601 11,209 13,411 5,027 4,403 4,569 697 548.56%
-
Tax Rate 24.17% 20.42% 24.98% -99.01% 39.85% 12.24% 1.69% -
Total Cost 14,724 16,624 16,173 10,745 21,353 2,534 2,423 231.91%
-
Net Worth 456,603 444,626 448,369 434,895 429,656 425,913 428,907 4.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 14,970 - - - -
Div Payout % - - - 297.80% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 456,603 444,626 448,369 434,895 429,656 425,913 428,907 4.24%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 44.07% 40.27% 45.33% 31.87% 17.10% 64.32% 22.34% -
ROE 2.54% 2.52% 2.99% 1.16% 1.02% 1.07% 0.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.17 37.18 39.52 21.07 34.41 9.49 4.17 312.73%
EPS 15.50 14.97 17.92 6.72 5.88 6.10 0.93 549.14%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.10 5.94 5.99 5.81 5.74 5.69 5.73 4.24%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.16 37.18 39.52 21.07 34.40 9.49 4.17 312.65%
EPS 15.50 14.97 17.91 6.71 5.88 6.10 0.93 549.14%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.0991 5.9391 5.9891 5.8091 5.7391 5.6891 5.7291 4.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.70 5.70 6.10 5.04 5.30 5.58 5.00 -
P/RPS 16.21 15.33 15.43 23.92 15.40 58.80 119.96 -73.57%
P/EPS 36.78 38.06 34.05 75.05 90.10 91.42 536.97 -83.17%
EY 2.72 2.63 2.94 1.33 1.11 1.09 0.19 486.72%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.02 0.87 0.92 0.98 0.87 4.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 27/08/12 -
Price 6.70 5.60 5.67 5.65 5.10 5.50 5.10 -
P/RPS 19.05 15.06 14.35 26.81 14.82 57.96 122.36 -70.96%
P/EPS 43.23 37.40 31.65 84.13 86.70 90.11 547.70 -81.51%
EY 2.31 2.67 3.16 1.19 1.15 1.11 0.18 445.59%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 0.95 0.97 0.89 0.97 0.89 15.12%

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