[AYER] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -63.11%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 75,592 52,505 64,784 63,748 86,944 67,513 67,162 8.19%
PBT 45,128 11,393 11,112 9,384 27,044 17,637 19,406 75.43%
Tax -8,208 -1,337 -1,318 -1,784 -6,443 -4,169 -4,794 43.07%
NP 36,920 10,056 9,794 7,600 20,601 13,468 14,612 85.40%
-
NP to SH 36,920 10,056 9,794 7,600 20,601 14,256 14,612 85.40%
-
Tax Rate 18.19% 11.74% 11.86% 19.01% 23.82% 23.64% 24.70% -
Total Cost 38,672 42,449 54,990 56,148 66,343 54,045 52,550 -18.47%
-
Net Worth 495,526 485,795 480,714 485,047 483,584 473,070 469,328 3.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,742 - - 7,485 - - -
Div Payout % - 37.22% - - 36.34% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 495,526 485,795 480,714 485,047 483,584 473,070 469,328 3.68%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 48.84% 19.15% 15.12% 11.92% 23.69% 19.95% 21.76% -
ROE 7.45% 2.07% 2.04% 1.57% 4.26% 3.01% 3.11% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 100.99 70.14 86.52 85.16 116.14 90.19 89.73 8.19%
EPS 49.32 13.43 13.08 10.16 27.52 19.04 19.52 85.40%
DPS 0.00 5.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 6.62 6.49 6.42 6.48 6.46 6.32 6.27 3.68%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 100.97 70.13 86.54 85.15 116.14 90.18 89.71 8.19%
EPS 49.32 13.43 13.08 10.15 27.52 19.04 19.52 85.40%
DPS 0.00 5.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 6.619 6.489 6.4212 6.479 6.4595 6.3191 6.2691 3.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.85 6.40 6.18 6.25 6.60 6.50 6.80 -
P/RPS 6.78 9.12 0.00 0.00 0.00 0.00 7.58 -7.15%
P/EPS 13.89 47.64 0.00 0.00 0.00 0.00 34.83 -45.79%
EY 7.20 2.10 0.00 0.00 0.00 0.00 2.87 84.52%
DY 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 1.03 1.04 1.02 1.08 1.08 -3.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 22/02/17 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 -
Price 6.88 6.89 6.95 6.21 6.50 6.60 6.80 -
P/RPS 6.81 9.82 0.00 0.00 0.00 0.00 7.58 -6.88%
P/EPS 13.95 51.29 0.00 0.00 0.00 0.00 34.83 -45.63%
EY 7.17 1.95 0.00 0.00 0.00 0.00 2.87 84.01%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.16 1.04 1.00 1.10 1.08 -2.48%

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