[AYER] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 265.05%
YoY- 1824.1%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,445 111,656 114,834 118,336 51,751 47,972 20,446 185.41%
PBT 61,843 63,013 63,922 71,504 15,760 17,646 11,830 201.51%
Tax -14,740 -14,718 -14,682 -17,860 -1,065 -4,754 -1,298 405.97%
NP 47,103 48,294 49,240 53,644 14,695 12,892 10,532 171.69%
-
NP to SH 47,103 48,294 49,240 53,644 14,695 12,892 10,532 171.69%
-
Tax Rate 23.83% 23.36% 22.97% 24.98% 6.76% 26.94% 10.97% -
Total Cost 51,342 63,361 65,594 64,692 37,056 35,080 9,914 199.62%
-
Net Worth 469,328 456,603 444,626 448,369 434,895 429,656 425,913 6.69%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,198 - - - 14,970 - - -
Div Payout % 55.62% - - - 101.88% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 469,328 456,603 444,626 448,369 434,895 429,656 425,913 6.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 47.85% 43.25% 42.88% 45.33% 28.40% 26.87% 51.51% -
ROE 10.04% 10.58% 11.07% 11.96% 3.38% 3.00% 2.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.52 149.17 153.41 158.09 69.14 64.09 27.31 185.44%
EPS 62.93 64.52 65.78 71.68 19.63 17.23 14.08 171.58%
DPS 35.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 6.27 6.10 5.94 5.99 5.81 5.74 5.69 6.69%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.50 149.14 153.39 158.07 69.13 64.08 27.31 185.42%
EPS 62.92 64.51 65.77 71.66 19.63 17.22 14.07 171.68%
DPS 34.99 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 6.2691 6.0991 5.9391 5.9891 5.8091 5.7391 5.6891 6.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.00 5.70 5.70 6.10 5.04 5.30 5.58 -
P/RPS 5.32 3.82 3.72 3.86 7.29 8.27 20.43 -59.25%
P/EPS 11.12 8.83 8.66 8.51 25.67 30.77 39.66 -57.19%
EY 8.99 11.32 11.54 11.75 3.90 3.25 2.52 133.65%
DY 5.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.12 0.93 0.96 1.02 0.87 0.92 0.98 9.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 -
Price 7.40 6.70 5.60 5.67 5.65 5.10 5.50 -
P/RPS 5.63 4.49 3.65 3.59 8.17 7.96 20.14 -57.28%
P/EPS 11.76 10.38 8.51 7.91 28.78 29.61 39.09 -55.13%
EY 8.50 9.63 11.75 12.64 3.47 3.38 2.56 122.72%
DY 4.73 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.18 1.10 0.94 0.95 0.97 0.89 0.97 13.97%

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