[AYER] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.51%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 52,700 64,632 75,592 86,944 78,300 118,336 12,480 23.77%
PBT 16,128 13,188 45,128 27,044 45,880 71,504 2,836 29.35%
Tax -4,772 -4,436 -8,208 -6,443 -11,124 -17,860 -48 97.59%
NP 11,356 8,752 36,920 20,601 34,756 53,644 2,788 23.11%
-
NP to SH 11,356 8,752 36,920 20,601 34,756 53,644 2,788 23.11%
-
Tax Rate 29.59% 33.64% 18.19% 23.82% 24.25% 24.98% 1.69% -
Total Cost 41,344 55,880 38,672 66,343 43,544 64,692 9,692 23.96%
-
Net Worth 515,737 500,018 495,526 483,584 476,813 448,369 428,907 2.76%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 7,485 - - - -
Div Payout % - - - 36.34% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 515,737 500,018 495,526 483,584 476,813 448,369 428,907 2.76%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 21.55% 13.54% 48.84% 23.69% 44.39% 45.33% 22.34% -
ROE 2.20% 1.75% 7.45% 4.26% 7.29% 11.96% 0.65% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.40 86.35 100.99 116.14 104.61 158.09 16.67 23.77%
EPS 15.16 11.68 49.32 27.52 46.44 71.68 3.72 23.12%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.89 6.68 6.62 6.46 6.37 5.99 5.73 2.76%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.39 86.33 100.97 116.14 104.59 158.07 16.67 23.77%
EPS 15.17 11.69 49.32 27.52 46.43 71.66 3.72 23.13%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.889 6.679 6.619 6.4595 6.369 5.9891 5.7291 2.76%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 30/06/14 28/06/13 29/06/12 -
Price 4.43 6.40 6.85 6.60 9.98 6.10 5.00 -
P/RPS 6.29 7.41 6.78 0.00 9.54 3.86 29.99 -20.64%
P/EPS 29.20 54.74 13.89 0.00 21.49 8.51 134.24 -20.21%
EY 3.42 1.83 7.20 0.00 4.65 11.75 0.74 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 1.03 1.02 1.57 1.02 0.87 -4.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 30/06/14 30/06/13 30/06/12 CAGR
Date 13/05/19 23/05/18 26/05/17 24/05/16 28/08/14 29/08/13 27/08/12 -
Price 4.62 5.70 6.88 6.50 9.30 5.67 5.10 -
P/RPS 6.56 6.60 6.81 0.00 8.89 3.59 30.59 -20.38%
P/EPS 30.45 48.75 13.95 0.00 20.03 7.91 136.93 -19.95%
EY 3.28 2.05 7.17 0.00 4.99 12.64 0.73 24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 1.04 1.00 1.46 0.95 0.89 -4.11%

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