[AYER] QoQ TTM 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- -21.34%
YoY- 41.01%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 99,514 98,945 78,215 51,751 53,323 29,469 24,297 155.33%
PBT 49,786 41,807 32,928 15,761 24,906 17,836 13,057 143.47%
Tax -8,538 -7,757 -5,518 -1,065 -6,224 -3,741 -3,014 99.82%
NP 41,248 34,050 27,410 14,696 18,682 14,095 10,043 155.80%
-
NP to SH 41,248 34,050 27,410 14,696 18,682 14,095 10,043 155.80%
-
Tax Rate 17.15% 18.55% 16.76% 6.76% 24.99% 20.97% 23.08% -
Total Cost 58,266 64,895 50,805 37,055 34,641 15,374 14,254 154.99%
-
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 14,970 14,970 14,970 7,485 7,485 7,485 58.53%
Div Payout % 36.29% 43.97% 54.62% 101.87% 40.07% 53.11% 74.53% -
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 41.45% 34.41% 35.04% 28.40% 35.04% 47.83% 41.33% -
ROE 9.03% 7.66% 6.11% 3.38% 4.35% 3.31% 2.34% -
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 132.95 132.19 104.49 69.14 71.24 39.37 32.46 155.33%
EPS 55.11 45.49 36.62 19.63 24.96 18.83 13.42 155.78%
DPS 20.00 20.00 20.00 20.00 10.00 10.00 10.00 58.53%
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 132.93 132.17 104.48 69.13 71.23 39.36 32.45 155.36%
EPS 55.10 45.48 36.61 19.63 24.95 18.83 13.41 155.87%
DPS 20.00 20.00 20.00 20.00 10.00 10.00 10.00 58.53%
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 4.29 4.31 5.84 7.29 7.44 14.17 15.40 -57.24%
P/EPS 10.34 12.53 16.66 25.67 21.24 29.63 37.27 -57.36%
EY 9.67 7.98 6.00 3.90 4.71 3.37 2.68 134.69%
DY 3.51 3.51 3.28 3.97 1.89 1.79 2.00 45.34%
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 5.04 4.24 5.43 8.17 7.16 13.97 15.71 -53.03%
P/EPS 12.16 12.31 15.48 28.78 20.43 29.21 38.01 -53.12%
EY 8.22 8.12 6.46 3.47 4.89 3.42 2.63 113.32%
DY 2.99 3.57 3.53 3.54 1.96 1.82 1.96 32.41%
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