[AYER] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.4%
YoY- -6.38%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 52,268 56,272 62,137 71,403 88,814 85,755 91,458 -31.06%
PBT 15,960 18,616 19,732 22,675 25,209 22,897 26,450 -28.52%
Tax -3,595 -2,943 -3,160 -3,389 -5,244 -4,617 -6,062 -29.34%
NP 12,365 15,673 16,572 19,286 19,965 18,280 20,388 -28.28%
-
NP to SH 12,365 15,673 16,572 19,286 19,965 18,192 20,300 -28.07%
-
Tax Rate 22.53% 15.81% 16.01% 14.95% 20.80% 20.16% 22.92% -
Total Cost 39,903 40,599 45,565 52,117 68,849 67,475 71,070 -31.87%
-
Net Worth 495,526 493,281 491,784 495,526 485,795 480,556 485,047 1.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,742 3,742 3,742 3,742 11,226 7,484 7,484 -36.92%
Div Payout % 30.27% 23.88% 22.58% 19.41% 56.23% 41.14% 36.87% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 495,526 493,281 491,784 495,526 485,795 480,556 485,047 1.43%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.66% 27.85% 26.67% 27.01% 22.48% 21.32% 22.29% -
ROE 2.50% 3.18% 3.37% 3.89% 4.11% 3.79% 4.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.83 75.18 83.01 95.39 118.65 114.56 122.18 -31.06%
EPS 16.52 20.94 22.14 25.77 26.67 24.30 27.12 -28.07%
DPS 5.00 5.00 5.00 5.00 15.00 10.00 10.00 -36.92%
NAPS 6.62 6.59 6.57 6.62 6.49 6.42 6.48 1.43%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.82 75.17 83.00 95.38 118.63 114.55 122.17 -31.06%
EPS 16.52 20.94 22.14 25.76 26.67 24.30 27.12 -28.07%
DPS 5.00 5.00 5.00 5.00 15.00 10.00 10.00 -36.92%
NAPS 6.619 6.589 6.569 6.619 6.489 6.419 6.479 1.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.70 7.00 6.90 6.85 6.40 6.18 6.25 -
P/RPS 9.60 9.31 8.31 7.18 5.39 5.39 5.12 51.88%
P/EPS 40.56 33.43 31.17 26.59 23.99 25.43 23.05 45.60%
EY 2.47 2.99 3.21 3.76 4.17 3.93 4.34 -31.25%
DY 0.75 0.71 0.72 0.73 2.34 1.62 1.60 -39.57%
P/NAPS 1.01 1.06 1.05 1.03 0.99 0.96 0.96 3.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 26/05/17 22/02/17 15/11/16 16/08/16 -
Price 6.80 6.70 7.05 6.88 6.89 6.95 6.21 -
P/RPS 9.74 8.91 8.49 7.21 5.81 6.07 5.08 54.15%
P/EPS 41.16 32.00 31.84 26.70 25.83 28.60 22.90 47.67%
EY 2.43 3.13 3.14 3.74 3.87 3.50 4.37 -32.30%
DY 0.74 0.75 0.71 0.73 2.18 1.44 1.61 -40.35%
P/NAPS 1.03 1.02 1.07 1.04 1.06 1.08 0.96 4.79%

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