[AYER] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 192.65%
YoY- -23.25%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,113 16,455 15,937 36,309 17,054 22,158 11,423 45.56%
PBT 5,837 3,210 2,346 13,816 3,525 6,763 2,940 57.63%
Tax -678 -213 -446 -3,907 -51 -1,658 -739 -5.55%
NP 5,159 2,997 1,900 9,909 3,474 5,105 2,201 75.99%
-
NP to SH 5,159 2,997 1,900 9,909 3,386 5,105 2,201 75.99%
-
Tax Rate 11.62% 6.64% 19.01% 28.28% 1.45% 24.52% 25.14% -
Total Cost 14,954 13,458 14,037 26,400 13,580 17,053 9,222 37.82%
-
Net Worth 485,795 481,018 485,047 483,475 473,070 469,328 488,790 -0.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,742 - - 7,484 - - - -
Div Payout % 72.55% - - 75.53% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 485,795 481,018 485,047 483,475 473,070 469,328 488,790 -0.40%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.65% 18.21% 11.92% 27.29% 20.37% 23.04% 19.27% -
ROE 1.06% 0.62% 0.39% 2.05% 0.72% 1.09% 0.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.87 21.96 21.29 48.51 22.78 29.60 15.26 45.56%
EPS 6.89 4.00 2.54 13.24 4.52 6.82 2.94 75.97%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.49 6.42 6.48 6.46 6.32 6.27 6.53 -0.40%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.87 21.96 21.29 48.51 22.78 29.60 15.26 45.56%
EPS 6.89 4.00 2.54 13.24 4.52 6.82 2.94 75.97%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.49 6.42 6.48 6.46 6.32 6.27 6.53 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.40 6.18 6.25 6.60 6.50 6.80 6.90 -
P/RPS 23.82 0.00 0.00 0.00 0.00 22.97 45.21 -34.63%
P/EPS 92.86 0.00 0.00 0.00 0.00 99.71 234.66 -45.94%
EY 1.08 0.00 0.00 0.00 0.00 1.00 0.43 84.25%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.04 1.02 1.08 1.08 1.06 -4.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 25/08/15 -
Price 6.89 6.95 6.21 6.50 6.60 6.80 6.40 -
P/RPS 25.64 0.00 0.00 0.00 0.00 22.97 41.94 -27.86%
P/EPS 99.97 0.00 0.00 0.00 0.00 99.71 217.66 -40.33%
EY 1.00 0.00 0.00 0.00 0.00 1.00 0.46 67.41%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.16 1.04 1.00 1.10 1.08 0.98 5.34%

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