[AYER] QoQ TTM 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- 32.54%
YoY- 512.73%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,945 78,215 51,751 53,323 29,469 24,297 24,107 156.13%
PBT 41,807 32,928 15,761 24,906 17,836 13,057 13,716 110.08%
Tax -7,757 -5,518 -1,065 -6,224 -3,741 -3,014 -3,294 76.91%
NP 34,050 27,410 14,696 18,682 14,095 10,043 10,422 120.02%
-
NP to SH 34,050 27,410 14,696 18,682 14,095 10,043 10,422 120.02%
-
Tax Rate 18.55% 16.76% 6.76% 24.99% 20.97% 23.08% 24.02% -
Total Cost 64,895 50,805 37,055 34,641 15,374 14,254 13,685 181.98%
-
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 14,970 14,970 7,485 7,485 7,485 7,485 58.67%
Div Payout % 43.97% 54.62% 101.87% 40.07% 53.11% 74.53% 71.82% -
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 34.41% 35.04% 28.40% 35.04% 47.83% 41.33% 43.23% -
ROE 7.66% 6.11% 3.38% 4.35% 3.31% 2.34% 2.43% -
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 132.19 104.49 69.14 71.24 39.37 32.46 32.21 156.11%
EPS 45.49 36.62 19.63 24.96 18.83 13.42 13.92 120.05%
DPS 20.00 20.00 20.00 10.00 10.00 10.00 10.00 58.67%
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 132.17 104.48 69.13 71.23 39.36 32.45 32.20 156.14%
EPS 45.48 36.61 19.63 24.95 18.83 13.41 13.92 120.02%
DPS 20.00 20.00 20.00 10.00 10.00 10.00 10.00 58.67%
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 4.31 5.84 7.29 7.44 14.17 15.40 14.90 -56.22%
P/EPS 12.53 16.66 25.67 21.24 29.63 37.27 34.47 -49.03%
EY 7.98 6.00 3.90 4.71 3.37 2.68 2.90 96.24%
DY 3.51 3.28 3.97 1.89 1.79 2.00 2.08 41.69%
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 4.24 5.43 8.17 7.16 13.97 15.71 14.59 -56.09%
P/EPS 12.31 15.48 28.78 20.43 29.21 38.01 33.76 -48.92%
EY 8.12 6.46 3.47 4.89 3.42 2.63 2.96 95.84%
DY 3.57 3.53 3.54 1.96 1.82 1.96 2.13 41.05%
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