[AYER] YoY Annualized Quarter 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- 13.99%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 52,505 102,280 98,445 51,751 24,107 22,717 87,136 -7.22%
PBT 11,393 58,446 61,843 15,760 13,716 17,542 30,329 -13.48%
Tax -1,337 -14,512 -14,740 -1,065 -3,294 -6,463 -7,150 -21.96%
NP 10,056 43,934 47,103 14,695 10,422 11,079 23,179 -11.62%
-
NP to SH 10,056 43,934 47,103 14,695 10,422 11,079 23,179 -11.62%
-
Tax Rate 11.74% 24.83% 23.83% 6.76% 24.02% 36.84% 23.57% -
Total Cost 42,449 58,346 51,342 37,056 13,685 11,638 63,957 -5.88%
-
Net Worth 485,795 487,293 469,328 434,895 428,159 424,445 417,626 2.26%
Dividend
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,742 23,952 26,198 14,970 7,485 7,485 8,981 -12.14%
Div Payout % 37.22% 54.52% 55.62% 101.88% 71.82% 67.57% 38.75% -
Equity
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 485,795 487,293 469,328 434,895 428,159 424,445 417,626 2.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,858 74,843 0.00%
Ratio Analysis
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.15% 42.95% 47.85% 28.40% 43.23% 48.77% 26.60% -
ROE 2.07% 9.02% 10.04% 3.38% 2.43% 2.61% 5.55% -
Per Share
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.14 136.64 131.52 69.14 32.21 30.35 116.42 -7.22%
EPS 13.43 58.69 62.93 19.63 13.92 14.80 30.97 -11.62%
DPS 5.00 32.00 35.00 20.00 10.00 10.00 12.00 -12.14%
NAPS 6.49 6.51 6.27 5.81 5.72 5.67 5.58 2.26%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.14 136.64 131.52 69.14 32.21 30.35 116.41 -7.22%
EPS 13.43 58.69 62.93 19.63 13.92 14.80 30.97 -11.62%
DPS 5.00 32.00 35.00 20.00 10.00 10.00 12.00 -12.14%
NAPS 6.49 6.51 6.27 5.81 5.72 5.6704 5.5793 2.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.40 7.00 7.00 5.04 4.80 4.41 3.42 -
P/RPS 9.12 5.12 5.32 7.29 14.90 14.53 2.94 18.23%
P/EPS 47.64 11.93 11.12 25.67 34.47 29.80 11.04 24.15%
EY 2.10 8.38 8.99 3.90 2.90 3.36 9.06 -19.45%
DY 0.78 4.57 5.00 3.97 2.08 2.27 3.51 -19.95%
P/NAPS 0.99 1.08 1.12 0.87 0.84 0.78 0.61 7.42%
Price Multiplier on Announcement Date
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 22/02/17 26/05/15 07/05/14 29/05/13 23/05/12 27/05/11 27/05/10 -
Price 6.89 6.70 7.40 5.65 4.70 4.85 3.70 -
P/RPS 9.82 4.90 5.63 8.17 14.59 15.98 3.18 18.15%
P/EPS 51.29 11.42 11.76 28.78 33.76 32.77 11.95 24.05%
EY 1.95 8.76 8.50 3.47 2.96 3.05 8.37 -19.38%
DY 0.73 4.78 4.73 3.54 2.13 2.06 3.24 -19.78%
P/NAPS 1.06 1.03 1.18 0.97 0.82 0.86 0.66 7.26%

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