[AYER] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -8.21%
YoY- 367.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,300 98,445 111,656 114,834 118,336 51,751 47,972 38.75%
PBT 45,880 61,843 63,013 63,922 71,504 15,760 17,646 89.41%
Tax -11,124 -14,740 -14,718 -14,682 -17,860 -1,065 -4,754 76.52%
NP 34,756 47,103 48,294 49,240 53,644 14,695 12,892 94.05%
-
NP to SH 34,756 47,103 48,294 49,240 53,644 14,695 12,892 94.05%
-
Tax Rate 24.25% 23.83% 23.36% 22.97% 24.98% 6.76% 26.94% -
Total Cost 43,544 51,342 63,361 65,594 64,692 37,056 35,080 15.54%
-
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 26,198 - - - 14,970 - -
Div Payout % - 55.62% - - - 101.88% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 44.39% 47.85% 43.25% 42.88% 45.33% 28.40% 26.87% -
ROE 7.29% 10.04% 10.58% 11.07% 11.96% 3.38% 3.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.61 131.52 149.17 153.41 158.09 69.14 64.09 38.75%
EPS 46.44 62.93 64.52 65.78 71.68 19.63 17.23 94.02%
DPS 0.00 35.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 6.37 6.27 6.10 5.94 5.99 5.81 5.74 7.20%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.59 131.50 149.14 153.39 158.07 69.13 64.08 38.75%
EPS 46.43 62.92 64.51 65.77 71.66 19.63 17.22 94.07%
DPS 0.00 34.99 0.00 0.00 0.00 20.00 0.00 -
NAPS 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 5.7391 7.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.98 7.00 5.70 5.70 6.10 5.04 5.30 -
P/RPS 9.54 5.32 3.82 3.72 3.86 7.29 8.27 10.02%
P/EPS 21.49 11.12 8.83 8.66 8.51 25.67 30.77 -21.33%
EY 4.65 8.99 11.32 11.54 11.75 3.90 3.25 27.05%
DY 0.00 5.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 1.57 1.12 0.93 0.96 1.02 0.87 0.92 42.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 -
Price 9.30 7.40 6.70 5.60 5.67 5.65 5.10 -
P/RPS 8.89 5.63 4.49 3.65 3.59 8.17 7.96 7.66%
P/EPS 20.03 11.76 10.38 8.51 7.91 28.78 29.61 -22.99%
EY 4.99 8.50 9.63 11.75 12.64 3.47 3.38 29.74%
DY 0.00 4.73 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.46 1.18 1.10 0.94 0.95 0.97 0.89 39.22%

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