[AYER] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -20.15%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 29,785 18,338 34,582 19,575 14,703 26,325 27,833 4.62%
PBT 17,660 8,732 20,583 11,470 14,583 15,299 14,085 16.29%
Tax -4,749 -1,657 -5,248 -2,781 -3,701 -3,698 -2,876 39.74%
NP 12,911 7,075 15,335 8,689 10,882 11,601 11,209 9.89%
-
NP to SH 12,911 6,998 15,335 8,689 10,882 11,601 11,209 9.89%
-
Tax Rate 26.89% 18.98% 25.50% 24.25% 25.38% 24.17% 20.42% -
Total Cost 16,874 11,263 19,247 10,886 3,821 14,724 16,624 1.00%
-
Net Worth 487,293 449,118 449,118 476,813 469,328 456,603 444,626 6.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 23,952 - - - 26,198 - - -
Div Payout % 185.52% - - - 240.75% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 487,293 449,118 449,118 476,813 469,328 456,603 444,626 6.30%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 43.35% 38.58% 44.34% 44.39% 74.01% 44.07% 40.27% -
ROE 2.65% 1.56% 3.41% 1.82% 2.32% 2.54% 2.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.79 24.50 46.20 26.15 19.64 35.17 37.18 4.63%
EPS 17.25 9.35 20.49 11.61 14.54 15.50 14.97 9.92%
DPS 32.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 6.51 6.00 6.00 6.37 6.27 6.10 5.94 6.30%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.79 24.50 46.20 26.15 19.64 35.17 37.18 4.63%
EPS 17.25 9.35 20.49 11.61 14.54 15.50 14.97 9.92%
DPS 32.00 0.00 0.00 0.00 35.00 0.00 0.00 -
NAPS 6.51 6.00 6.00 6.37 6.27 6.10 5.94 6.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.00 6.62 8.80 9.98 7.00 5.70 5.70 -
P/RPS 17.59 27.02 19.05 38.16 35.64 16.21 15.33 9.61%
P/EPS 40.58 70.81 42.95 85.97 48.15 36.78 38.06 4.37%
EY 2.46 1.41 2.33 1.16 2.08 2.72 2.63 -4.36%
DY 4.57 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.47 1.57 1.12 0.93 0.96 8.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 -
Price 6.70 6.80 7.71 9.30 7.40 6.70 5.60 -
P/RPS 16.84 27.76 16.69 35.56 37.67 19.05 15.06 7.73%
P/EPS 38.84 72.74 37.63 80.12 50.90 43.23 37.40 2.55%
EY 2.57 1.37 2.66 1.25 1.96 2.31 2.67 -2.51%
DY 4.78 0.00 0.00 0.00 4.73 0.00 0.00 -
P/NAPS 1.03 1.13 1.29 1.46 1.18 1.10 0.94 6.29%

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