[AYER] QoQ Annualized Quarter 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- -79.96%
YoY- -74.67%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 86,944 67,513 67,162 45,692 102,280 96,660 108,314 -13.61%
PBT 27,044 17,637 19,406 11,760 58,446 54,381 64,108 -43.72%
Tax -6,443 -4,169 -4,794 -2,956 -14,512 -12,844 -16,058 -45.56%
NP 20,601 13,468 14,612 8,804 43,934 41,537 48,050 -43.11%
-
NP to SH 20,601 14,256 14,612 8,804 43,934 41,364 48,050 -43.11%
-
Tax Rate 23.82% 23.64% 24.70% 25.14% 24.83% 23.62% 25.05% -
Total Cost 66,343 54,045 52,550 36,888 58,346 55,122 60,264 6.61%
-
Net Worth 483,584 473,070 469,328 488,790 487,293 449,118 449,118 5.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,485 - - - 23,952 - - -
Div Payout % 36.34% - - - 54.52% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 483,584 473,070 469,328 488,790 487,293 449,118 449,118 5.04%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 23.69% 19.95% 21.76% 19.27% 42.95% 42.97% 44.36% -
ROE 4.26% 3.01% 3.11% 1.80% 9.02% 9.21% 10.70% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.14 90.19 89.73 61.04 136.64 129.13 144.70 -13.62%
EPS 27.52 19.04 19.52 11.76 58.69 55.27 64.20 -43.11%
DPS 10.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 6.46 6.32 6.27 6.53 6.51 6.00 6.00 5.04%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.14 90.18 89.71 61.03 136.62 129.11 144.68 -13.61%
EPS 27.52 19.04 19.52 11.76 58.68 55.25 64.18 -43.10%
DPS 10.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 6.4595 6.3191 6.2691 6.529 6.509 5.9991 5.9991 5.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.60 6.50 6.80 6.90 7.00 6.62 8.80 -
P/RPS 0.00 0.00 7.58 11.30 5.12 5.13 6.08 -
P/EPS 0.00 0.00 34.83 58.66 11.93 11.98 13.71 -
EY 0.00 0.00 2.87 1.70 8.38 8.35 7.29 -
DY 0.00 0.00 0.00 0.00 4.57 0.00 0.00 -
P/NAPS 1.02 1.08 1.08 1.06 1.08 1.10 1.47 -21.60%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 17/02/15 19/11/14 -
Price 6.50 6.60 6.80 6.40 6.70 6.80 7.71 -
P/RPS 0.00 0.00 7.58 10.48 4.90 5.27 5.33 -
P/EPS 0.00 0.00 34.83 54.41 11.42 12.31 12.01 -
EY 0.00 0.00 2.87 1.84 8.76 8.13 8.33 -
DY 0.00 0.00 0.00 0.00 4.78 0.00 0.00 -
P/NAPS 1.00 1.10 1.08 0.98 1.03 1.13 1.29 -15.60%

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