[AYER] YoY Cumulative 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- 83.61%
YoY- 586.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,392 72,495 83,742 35,979 6,763 21,618 58,637 -8.41%
PBT 5,556 40,786 47,260 13,235 2,045 16,508 19,333 -16.85%
Tax -659 -9,633 -11,039 -3,566 -636 -7,069 -5,278 -26.51%
NP 4,897 31,153 36,221 9,669 1,409 9,439 14,055 -14.45%
-
NP to SH 4,897 31,023 36,221 9,669 1,409 9,439 14,055 -14.45%
-
Tax Rate 11.86% 23.62% 23.36% 26.94% 31.10% 42.82% 27.30% -
Total Cost 27,495 41,342 47,521 26,310 5,354 12,179 44,582 -6.90%
-
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 1.02% 6.91% 7.93% 2.25% 0.34% 2.23% 3.44% -
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 43.26 96.85 111.88 48.07 9.04 28.88 78.35 -8.41%
EPS 6.54 41.45 48.39 12.92 1.88 12.61 18.78 -14.46%
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 43.27 96.84 111.86 48.06 9.03 28.88 78.32 -8.41%
EPS 6.54 41.44 48.38 12.92 1.88 12.61 18.77 -14.45%
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 6.84 5.09 11.03 47.37 15.58 3.96 -
P/EPS 0.00 15.97 11.78 41.03 227.37 35.69 16.51 -
EY 0.00 6.26 8.49 2.44 0.44 2.80 6.06 -
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 7.02 5.99 10.61 53.13 16.62 4.16 -
P/EPS 0.00 16.41 13.85 39.48 255.00 38.07 17.36 -
EY 0.00 6.09 7.22 2.53 0.39 2.63 5.76 -
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