[AYER] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -27.32%
YoY- -41.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,572 62,137 91,458 81,704 95,185 98,945 29,469 14.92%
PBT 17,467 19,732 26,450 36,095 61,935 41,807 17,836 -0.36%
Tax -4,426 -3,160 -6,062 -8,803 -15,428 -7,757 -3,741 2.96%
NP 13,041 16,572 20,388 27,292 46,507 34,050 14,095 -1.34%
-
NP to SH 13,041 16,572 20,300 27,215 46,507 34,050 14,095 -1.34%
-
Tax Rate 25.34% 16.01% 22.92% 24.39% 24.91% 18.55% 20.97% -
Total Cost 52,531 45,565 71,070 54,412 48,678 64,895 15,374 23.82%
-
Net Worth 503,012 491,784 485,047 469,330 449,118 444,626 425,913 2.93%
Dividend
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,742 3,742 7,484 23,950 26,198 14,970 7,485 -11.35%
Div Payout % 28.70% 22.58% 36.87% 88.01% 56.33% 43.97% 53.11% -
Equity
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 503,012 491,784 485,047 469,330 449,118 444,626 425,913 2.93%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.89% 26.67% 22.29% 33.40% 48.86% 34.41% 47.83% -
ROE 2.59% 3.37% 4.19% 5.80% 10.36% 7.66% 3.31% -
Per Share
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.60 83.01 122.18 109.15 127.16 132.19 39.37 14.92%
EPS 17.42 22.14 27.12 36.36 62.13 45.49 18.83 -1.34%
DPS 5.00 5.00 10.00 32.00 35.00 20.00 10.00 -11.35%
NAPS 6.72 6.57 6.48 6.27 6.00 5.94 5.69 2.93%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.60 83.01 122.18 109.15 127.16 132.19 39.37 14.92%
EPS 17.42 22.14 27.12 36.36 62.13 45.49 18.83 -1.34%
DPS 5.00 5.00 10.00 32.00 35.00 20.00 10.00 -11.35%
NAPS 6.72 6.57 6.48 6.27 6.00 5.94 5.69 2.93%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.50 6.90 6.25 6.80 8.80 5.70 5.58 -
P/RPS 6.28 8.31 5.12 6.23 6.92 4.31 14.17 -13.19%
P/EPS 31.57 31.17 23.05 18.70 14.16 12.53 29.63 1.10%
EY 3.17 3.21 4.34 5.35 7.06 7.98 3.37 -1.05%
DY 0.91 0.72 1.60 4.71 3.98 3.51 1.79 -11.09%
P/NAPS 0.82 1.05 0.96 1.08 1.47 0.96 0.98 -3.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/08/18 29/08/17 16/08/16 24/11/15 19/11/14 26/11/13 27/11/12 -
Price 5.30 7.05 6.21 6.80 7.71 5.60 5.50 -
P/RPS 6.05 8.49 5.08 6.23 6.06 4.24 13.97 -13.54%
P/EPS 30.42 31.84 22.90 18.70 12.41 12.31 29.21 0.70%
EY 3.29 3.14 4.37 5.35 8.06 8.12 3.42 -0.67%
DY 0.94 0.71 1.61 4.71 4.54 3.57 1.82 -10.85%
P/NAPS 0.79 1.07 0.96 1.08 1.29 0.94 0.97 -3.50%

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