[AYER] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 38.25%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 45,692 102,280 96,660 108,314 78,300 98,445 111,656 -44.97%
PBT 11,760 58,446 54,381 64,108 45,880 61,843 63,013 -67.44%
Tax -2,956 -14,512 -12,844 -16,058 -11,124 -14,740 -14,718 -65.80%
NP 8,804 43,934 41,537 48,050 34,756 47,103 48,294 -67.94%
-
NP to SH 8,804 43,934 41,364 48,050 34,756 47,103 48,294 -67.94%
-
Tax Rate 25.14% 24.83% 23.62% 25.05% 24.25% 23.83% 23.36% -
Total Cost 36,888 58,346 55,122 60,264 43,544 51,342 63,361 -30.34%
-
Net Worth 488,790 487,293 449,118 449,118 476,813 469,328 456,603 4.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 23,952 - - - 26,198 - -
Div Payout % - 54.52% - - - 55.62% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 488,790 487,293 449,118 449,118 476,813 469,328 456,603 4.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.27% 42.95% 42.97% 44.36% 44.39% 47.85% 43.25% -
ROE 1.80% 9.02% 9.21% 10.70% 7.29% 10.04% 10.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.04 136.64 129.13 144.70 104.61 131.52 149.17 -44.97%
EPS 11.76 58.69 55.27 64.20 46.44 62.93 64.52 -67.95%
DPS 0.00 32.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.53 6.51 6.00 6.00 6.37 6.27 6.10 4.65%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.04 136.64 129.13 144.70 104.61 131.52 149.17 -44.97%
EPS 11.76 58.69 55.27 64.20 46.44 62.93 64.52 -67.95%
DPS 0.00 32.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 6.53 6.51 6.00 6.00 6.37 6.27 6.10 4.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.90 7.00 6.62 8.80 9.98 7.00 5.70 -
P/RPS 11.30 5.12 5.13 6.08 9.54 5.32 3.82 106.47%
P/EPS 58.66 11.93 11.98 13.71 21.49 11.12 8.83 254.61%
EY 1.70 8.38 8.35 7.29 4.65 8.99 11.32 -71.84%
DY 0.00 4.57 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.06 1.08 1.10 1.47 1.57 1.12 0.93 9.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 -
Price 6.40 6.70 6.80 7.71 9.30 7.40 6.70 -
P/RPS 10.48 4.90 5.27 5.33 8.89 5.63 4.49 76.23%
P/EPS 54.41 11.42 12.31 12.01 20.03 11.76 10.38 202.67%
EY 1.84 8.76 8.13 8.33 4.99 8.50 9.63 -66.92%
DY 0.00 4.78 0.00 0.00 0.00 4.73 0.00 -
P/NAPS 0.98 1.03 1.13 1.29 1.46 1.18 1.10 -7.43%

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