[AYER] QoQ Annualized Quarter Result on 31-Dec-2015

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015
Profit Trend
QoQ- -2.44%
YoY- -65.54%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 64,784 63,748 86,944 67,513 67,162 45,692 102,280 -26.18%
PBT 11,112 9,384 27,044 17,637 19,406 11,760 58,446 -66.83%
Tax -1,318 -1,784 -6,443 -4,169 -4,794 -2,956 -14,512 -79.70%
NP 9,794 7,600 20,601 13,468 14,612 8,804 43,934 -63.13%
-
NP to SH 9,794 7,600 20,601 14,256 14,612 8,804 43,934 -63.13%
-
Tax Rate 11.86% 19.01% 23.82% 23.64% 24.70% 25.14% 24.83% -
Total Cost 54,990 56,148 66,343 54,045 52,550 36,888 58,346 -3.86%
-
Net Worth 480,714 485,047 483,584 473,070 469,328 488,790 487,293 -0.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,485 - - - 23,952 -
Div Payout % - - 36.34% - - - 54.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 480,714 485,047 483,584 473,070 469,328 488,790 487,293 -0.89%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.12% 11.92% 23.69% 19.95% 21.76% 19.27% 42.95% -
ROE 2.04% 1.57% 4.26% 3.01% 3.11% 1.80% 9.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.52 85.16 116.14 90.19 89.73 61.04 136.64 -26.20%
EPS 13.08 10.16 27.52 19.04 19.52 11.76 58.69 -63.14%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.42 6.48 6.46 6.32 6.27 6.53 6.51 -0.92%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.54 85.15 116.14 90.18 89.71 61.03 136.62 -26.18%
EPS 13.08 10.15 27.52 19.04 19.52 11.76 58.68 -63.13%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 32.00 -
NAPS 6.4212 6.479 6.4595 6.3191 6.2691 6.529 6.509 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.18 6.25 6.60 6.50 6.80 6.90 7.00 -
P/RPS 0.00 0.00 0.00 0.00 7.58 11.30 5.12 -
P/EPS 0.00 0.00 0.00 0.00 34.83 58.66 11.93 -
EY 0.00 0.00 0.00 0.00 2.87 1.70 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 1.03 1.04 1.02 1.08 1.08 1.06 1.08 -3.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 6.95 6.21 6.50 6.60 6.80 6.40 6.70 -
P/RPS 0.00 0.00 0.00 0.00 7.58 10.48 4.90 -
P/EPS 0.00 0.00 0.00 0.00 34.83 54.41 11.42 -
EY 0.00 0.00 0.00 0.00 2.87 1.84 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.78 -
P/NAPS 1.16 1.04 1.00 1.10 1.08 0.98 1.03 8.22%

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