[AYER] QoQ TTM 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- 86.51%
YoY- 172.93%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,445 99,514 98,945 78,215 51,751 53,323 29,469 123.63%
PBT 61,843 49,786 41,807 32,928 15,761 24,906 17,836 129.25%
Tax -14,740 -8,538 -7,757 -5,518 -1,065 -6,224 -3,741 149.67%
NP 47,103 41,248 34,050 27,410 14,696 18,682 14,095 123.68%
-
NP to SH 47,103 41,248 34,050 27,410 14,696 18,682 14,095 123.68%
-
Tax Rate 23.83% 17.15% 18.55% 16.76% 6.76% 24.99% 20.97% -
Total Cost 51,342 58,266 64,895 50,805 37,055 34,641 15,374 123.58%
-
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 14,970 14,970 14,970 7,485 7,485 130.70%
Div Payout % 55.62% 36.29% 43.97% 54.62% 101.87% 40.07% 53.11% -
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 47.85% 41.45% 34.41% 35.04% 28.40% 35.04% 47.83% -
ROE 10.04% 9.03% 7.66% 6.11% 3.38% 4.35% 3.31% -
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 131.52 132.95 132.19 104.49 69.14 71.24 39.37 123.63%
EPS 62.93 55.11 45.49 36.62 19.63 24.96 18.83 123.69%
DPS 35.00 20.00 20.00 20.00 20.00 10.00 10.00 130.69%
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 131.50 132.93 132.17 104.48 69.13 71.23 39.36 123.64%
EPS 62.92 55.10 45.48 36.61 19.63 24.95 18.83 123.67%
DPS 34.99 20.00 20.00 20.00 20.00 10.00 10.00 130.65%
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 5.32 4.29 4.31 5.84 7.29 7.44 14.17 -47.98%
P/EPS 11.12 10.34 12.53 16.66 25.67 21.24 29.63 -48.00%
EY 8.99 9.67 7.98 6.00 3.90 4.71 3.37 92.46%
DY 5.00 3.51 3.51 3.28 3.97 1.89 1.79 98.46%
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 5.63 5.04 4.24 5.43 8.17 7.16 13.97 -45.47%
P/EPS 11.76 12.16 12.31 15.48 28.78 20.43 29.21 -45.50%
EY 8.50 8.22 8.12 6.46 3.47 4.89 3.42 83.58%
DY 4.73 2.99 3.57 3.53 3.54 1.96 1.82 89.13%
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