[AYER] QoQ Cumulative 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- 83.58%
YoY- 367.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,575 98,445 83,742 57,417 29,584 51,751 35,979 -33.42%
PBT 11,470 61,843 47,260 31,961 17,876 15,760 13,235 -9.12%
Tax -2,781 -14,740 -11,039 -7,341 -4,465 -1,065 -3,566 -15.31%
NP 8,689 47,103 36,221 24,620 13,411 14,695 9,669 -6.89%
-
NP to SH 8,689 47,103 36,221 24,620 13,411 14,695 9,669 -6.89%
-
Tax Rate 24.25% 23.83% 23.36% 22.97% 24.98% 6.76% 26.94% -
Total Cost 10,886 51,342 47,521 32,797 16,173 37,056 26,310 -44.56%
-
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 1.82% 10.04% 7.93% 5.54% 2.99% 3.38% 2.25% -
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 26.15 131.52 111.88 76.71 39.52 69.14 48.07 -33.43%
EPS 11.61 62.93 48.39 32.89 17.92 19.63 12.92 -6.89%
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 26.15 131.50 111.86 76.69 39.52 69.13 48.06 -33.42%
EPS 11.61 62.92 48.38 32.89 17.91 19.63 12.92 -6.89%
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 38.16 5.32 5.09 7.43 15.43 7.29 11.03 129.26%
P/EPS 85.97 11.12 11.78 17.33 34.05 25.67 41.03 63.96%
EY 1.16 8.99 8.49 5.77 2.94 3.90 2.44 -39.16%
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 35.56 5.63 5.99 7.30 14.35 8.17 10.61 124.45%
P/EPS 80.12 11.76 13.85 17.03 31.65 28.78 39.48 60.49%
EY 1.25 8.50 7.22 5.87 3.16 3.47 2.53 -37.58%
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