[AYER] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -14.77%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 77,869 49,528 71,403 94,128 88,436 78,215 24,297 18.82%
PBT 28,643 7,975 22,675 49,915 55,437 32,928 13,057 12.33%
Tax -7,841 -2,652 -3,389 -12,393 -13,056 -5,518 -3,014 15.20%
NP 20,802 5,323 19,286 37,522 42,381 27,410 10,043 11.38%
-
NP to SH 20,802 5,323 19,286 37,445 42,381 27,410 10,043 11.38%
-
Tax Rate 27.37% 33.25% 14.95% 24.83% 23.55% 16.76% 23.08% -
Total Cost 57,067 44,205 52,117 56,606 46,055 50,805 14,254 22.80%
-
Net Worth 515,737 500,018 495,526 488,790 476,813 448,369 428,907 2.76%
Dividend
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,742 3,742 3,742 23,950 26,198 14,970 7,485 -9.75%
Div Payout % 17.99% 70.31% 19.41% 63.96% 61.82% 54.62% 74.53% -
Equity
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 515,737 500,018 495,526 488,790 476,813 448,369 428,907 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 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.71% 10.75% 27.01% 39.86% 47.92% 35.04% 41.33% -
ROE 4.03% 1.06% 3.89% 7.66% 8.89% 6.11% 2.34% -
Per Share
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 104.03 66.17 95.39 125.75 118.15 104.49 32.46 18.82%
EPS 27.79 7.11 25.77 50.02 56.62 36.62 13.42 11.38%
DPS 5.00 5.00 5.00 32.00 35.00 20.00 10.00 -9.75%
NAPS 6.89 6.68 6.62 6.53 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 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 104.03 66.17 95.39 125.75 118.15 104.49 32.46 18.82%
EPS 27.79 7.11 25.77 50.02 56.62 36.62 13.42 11.38%
DPS 5.00 5.00 5.00 32.00 35.00 20.00 10.00 -9.75%
NAPS 6.89 6.68 6.62 6.53 6.37 5.99 5.73 2.76%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.43 6.40 6.85 6.90 9.98 6.10 5.00 -
P/RPS 4.26 9.67 7.18 5.49 8.45 5.84 15.40 -17.32%
P/EPS 15.94 90.00 26.59 13.79 17.63 16.66 37.27 -11.81%
EY 6.27 1.11 3.76 7.25 5.67 6.00 2.68 13.41%
DY 1.13 0.78 0.73 4.64 3.51 3.28 2.00 -8.10%
P/NAPS 0.64 0.96 1.03 1.06 1.57 1.02 0.87 -4.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/05/19 23/05/18 26/05/17 25/08/15 28/08/14 29/08/13 27/08/12 -
Price 4.62 5.70 6.88 6.40 9.30 5.67 5.10 -
P/RPS 4.44 8.61 7.21 5.09 7.87 5.43 15.71 -17.06%
P/EPS 16.62 80.15 26.70 12.79 16.43 15.48 38.01 -11.52%
EY 6.02 1.25 3.74 7.82 6.09 6.46 2.63 13.04%
DY 1.08 0.88 0.73 5.00 3.76 3.53 1.96 -8.44%
P/NAPS 0.67 0.85 1.04 0.98 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