[AYER] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 22.41%
YoY- 586.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 114,834 118,336 51,751 47,972 20,446 12,480 24,107 182.83%
PBT 63,922 71,504 15,760 17,646 11,830 2,836 13,716 178.74%
Tax -14,682 -17,860 -1,065 -4,754 -1,298 -48 -3,294 170.59%
NP 49,240 53,644 14,695 12,892 10,532 2,788 10,422 181.29%
-
NP to SH 49,240 53,644 14,695 12,892 10,532 2,788 10,422 181.29%
-
Tax Rate 22.97% 24.98% 6.76% 26.94% 10.97% 1.69% 24.02% -
Total Cost 65,594 64,692 37,056 35,080 9,914 9,692 13,685 184.00%
-
Net Worth 444,626 448,369 434,895 429,656 425,913 428,907 428,159 2.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 14,970 - - - 7,485 -
Div Payout % - - 101.88% - - - 71.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 444,626 448,369 434,895 429,656 425,913 428,907 428,159 2.54%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 42.88% 45.33% 28.40% 26.87% 51.51% 22.34% 43.23% -
ROE 11.07% 11.96% 3.38% 3.00% 2.47% 0.65% 2.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.41 158.09 69.14 64.09 27.31 16.67 32.21 182.81%
EPS 65.78 71.68 19.63 17.23 14.08 3.72 13.92 181.33%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 5.94 5.99 5.81 5.74 5.69 5.73 5.72 2.54%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.41 158.09 69.14 64.09 27.31 16.67 32.21 182.81%
EPS 65.78 71.68 19.63 17.23 14.08 3.72 13.92 181.33%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 5.94 5.99 5.81 5.74 5.69 5.73 5.72 2.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.70 6.10 5.04 5.30 5.58 5.00 4.80 -
P/RPS 3.72 3.86 7.29 8.27 20.43 29.99 14.90 -60.31%
P/EPS 8.66 8.51 25.67 30.77 39.66 134.24 34.47 -60.15%
EY 11.54 11.75 3.90 3.25 2.52 0.74 2.90 150.90%
DY 0.00 0.00 3.97 0.00 0.00 0.00 2.08 -
P/NAPS 0.96 1.02 0.87 0.92 0.98 0.87 0.84 9.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 29/05/13 27/02/13 27/11/12 27/08/12 23/05/12 -
Price 5.60 5.67 5.65 5.10 5.50 5.10 4.70 -
P/RPS 3.65 3.59 8.17 7.96 20.14 30.59 14.59 -60.26%
P/EPS 8.51 7.91 28.78 29.61 39.09 136.93 33.76 -60.06%
EY 11.75 12.64 3.47 3.38 2.56 0.73 2.96 150.49%
DY 0.00 0.00 3.54 0.00 0.00 0.00 2.13 -
P/NAPS 0.94 0.95 0.97 0.89 0.97 0.89 0.82 9.52%

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