[AYER] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -10.02%
YoY- 54.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 71,403 86,953 94,128 88,436 78,215 24,297 18,928 25.94%
PBT 22,675 27,044 49,915 55,437 32,928 13,057 14,718 7.79%
Tax -3,389 -6,355 -12,393 -13,056 -5,518 -3,014 -4,638 -5.30%
NP 19,286 20,689 37,522 42,381 27,410 10,043 10,080 11.93%
-
NP to SH 19,286 20,601 37,445 42,381 27,410 10,043 10,080 11.93%
-
Tax Rate 14.95% 23.50% 24.83% 23.55% 16.76% 23.08% 31.51% -
Total Cost 52,117 66,264 56,606 46,055 50,805 14,254 8,848 36.07%
-
Net Worth 495,526 483,550 488,790 476,813 448,369 428,907 425,169 2.69%
Dividend
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 3,742 7,484 23,950 26,198 14,970 7,485 7,488 -11.35%
Div Payout % 19.41% 36.33% 63.96% 61.82% 54.62% 74.53% 74.29% -
Equity
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 495,526 483,550 488,790 476,813 448,369 428,907 425,169 2.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,722 0.03%
Ratio Analysis
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 27.01% 23.79% 39.86% 47.92% 35.04% 41.33% 53.25% -
ROE 3.89% 4.26% 7.66% 8.89% 6.11% 2.34% 2.37% -
Per Share
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 95.39 116.17 125.75 118.15 104.49 32.46 25.33 25.90%
EPS 25.77 27.52 50.02 56.62 36.62 13.42 13.49 11.90%
DPS 5.00 10.00 32.00 35.00 20.00 10.00 10.00 -11.34%
NAPS 6.62 6.46 6.53 6.37 5.99 5.73 5.69 2.66%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 95.38 116.15 125.73 118.13 104.48 32.45 25.28 25.94%
EPS 25.76 27.52 50.02 56.61 36.61 13.41 13.46 11.93%
DPS 5.00 10.00 31.99 34.99 20.00 10.00 10.00 -11.34%
NAPS 6.619 6.459 6.529 6.369 5.9891 5.7291 5.6792 2.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/03/17 31/03/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.85 6.60 6.90 9.98 6.10 5.00 4.50 -
P/RPS 7.18 5.68 5.49 8.45 5.84 15.40 17.76 -14.55%
P/EPS 26.59 23.98 13.79 17.63 16.66 37.27 33.36 -3.86%
EY 3.76 4.17 7.25 5.67 6.00 2.68 3.00 4.00%
DY 0.73 1.52 4.64 3.51 3.28 2.00 2.22 -17.57%
P/NAPS 1.03 1.02 1.06 1.57 1.02 0.87 0.79 4.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/05/17 24/05/16 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 -
Price 6.88 6.50 6.40 9.30 5.67 5.10 4.15 -
P/RPS 7.21 5.60 5.09 7.87 5.43 15.71 16.38 -13.28%
P/EPS 26.70 23.62 12.79 16.43 15.48 38.01 30.76 -2.42%
EY 3.74 4.23 7.82 6.09 6.46 2.63 3.25 2.46%
DY 0.73 1.54 5.00 3.76 3.53 1.96 2.41 -18.73%
P/NAPS 1.04 1.01 0.98 1.46 0.95 0.89 0.73 6.34%

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