[AYER] YoY Annualized Quarter 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- 22.41%
YoY- 586.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 64,784 96,660 111,656 47,972 9,017 28,824 78,182 -2.74%
PBT 11,112 54,381 63,013 17,646 2,726 22,010 25,777 -11.71%
Tax -1,318 -12,844 -14,718 -4,754 -848 -9,425 -7,037 -21.96%
NP 9,794 41,537 48,294 12,892 1,878 12,585 18,740 -9.16%
-
NP to SH 9,794 41,364 48,294 12,892 1,878 12,585 18,740 -9.16%
-
Tax Rate 11.86% 23.62% 23.36% 26.94% 31.11% 42.82% 27.30% -
Total Cost 54,990 55,122 63,361 35,080 7,138 16,238 59,442 -1.14%
-
Net Worth 480,714 449,118 456,603 429,656 418,428 422,921 408,627 2.43%
Dividend
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 480,714 449,118 456,603 429,656 418,428 422,921 408,627 2.43%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,840 0.00%
Ratio Analysis
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.12% 42.97% 43.25% 26.87% 20.83% 43.66% 23.97% -
ROE 2.04% 9.21% 10.58% 3.00% 0.45% 2.98% 4.59% -
Per Share
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.52 129.13 149.17 64.09 12.05 38.51 104.47 -2.75%
EPS 13.08 55.27 64.52 17.23 2.51 16.81 25.04 -9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.00 6.10 5.74 5.59 5.65 5.46 2.42%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.54 129.11 149.14 64.08 12.04 38.50 104.43 -2.74%
EPS 13.08 55.25 64.51 17.22 2.51 16.81 25.03 -9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4212 5.9991 6.0991 5.7391 5.5892 5.6492 5.4583 2.43%
Price Multiplier on Financial Quarter End Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.18 6.62 5.70 5.30 4.28 4.50 3.10 -
P/RPS 0.00 5.13 3.82 8.27 35.53 11.69 2.97 -
P/EPS 0.00 11.98 8.83 30.77 170.53 26.76 12.38 -
EY 0.00 8.35 11.32 3.25 0.59 3.74 8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.93 0.92 0.77 0.80 0.57 9.15%
Price Multiplier on Announcement Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/11/16 17/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 -
Price 6.95 6.80 6.70 5.10 4.80 4.80 3.26 -
P/RPS 0.00 5.27 4.49 7.96 39.84 12.47 3.12 -
P/EPS 0.00 12.31 10.38 29.61 191.25 28.55 13.02 -
EY 0.00 8.13 9.63 3.38 0.52 3.50 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.13 1.10 0.89 0.86 0.85 0.60 10.25%

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