[AYER] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.5%
YoY- 163.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,582 19,575 14,703 26,325 27,833 29,584 15,772 68.69%
PBT 20,583 11,470 14,583 15,299 14,085 17,876 2,526 304.41%
Tax -5,248 -2,781 -3,701 -3,698 -2,876 -4,465 2,501 -
NP 15,335 8,689 10,882 11,601 11,209 13,411 5,027 110.19%
-
NP to SH 15,335 8,689 10,882 11,601 11,209 13,411 5,027 110.19%
-
Tax Rate 25.50% 24.25% 25.38% 24.17% 20.42% 24.98% -99.01% -
Total Cost 19,247 10,886 3,821 14,724 16,624 16,173 10,745 47.44%
-
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 26,198 - - - 14,970 -
Div Payout % - - 240.75% - - - 297.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 44.34% 44.39% 74.01% 44.07% 40.27% 45.33% 31.87% -
ROE 3.41% 1.82% 2.32% 2.54% 2.52% 2.99% 1.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.20 26.15 19.64 35.17 37.18 39.52 21.07 68.69%
EPS 20.49 11.61 14.54 15.50 14.97 17.92 6.72 110.12%
DPS 0.00 0.00 35.00 0.00 0.00 0.00 20.00 -
NAPS 6.00 6.37 6.27 6.10 5.94 5.99 5.81 2.16%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.19 26.15 19.64 35.16 37.18 39.52 21.07 68.67%
EPS 20.48 11.61 14.54 15.50 14.97 17.91 6.71 110.26%
DPS 0.00 0.00 34.99 0.00 0.00 0.00 20.00 -
NAPS 5.9991 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 2.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.80 9.98 7.00 5.70 5.70 6.10 5.04 -
P/RPS 19.05 38.16 35.64 16.21 15.33 15.43 23.92 -14.06%
P/EPS 42.95 85.97 48.15 36.78 38.06 34.05 75.05 -31.04%
EY 2.33 1.16 2.08 2.72 2.63 2.94 1.33 45.27%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.97 -
P/NAPS 1.47 1.57 1.12 0.93 0.96 1.02 0.87 41.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 -
Price 7.71 9.30 7.40 6.70 5.60 5.67 5.65 -
P/RPS 16.69 35.56 37.67 19.05 15.06 14.35 26.81 -27.07%
P/EPS 37.63 80.12 50.90 43.23 37.40 31.65 84.13 -41.48%
EY 2.66 1.25 1.96 2.31 2.67 3.16 1.19 70.87%
DY 0.00 0.00 4.73 0.00 0.00 0.00 3.54 -
P/NAPS 1.29 1.46 1.18 1.10 0.94 0.95 0.97 20.91%

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