[AYER] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -3.64%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,751 53,323 29,469 24,297 24,107 7,862 13,645 143.00%
PBT 15,761 24,906 17,836 13,057 13,716 3,079 7,416 65.22%
Tax -1,065 -6,224 -3,741 -3,014 -3,294 -30 -1,128 -3.75%
NP 14,696 18,682 14,095 10,043 10,422 3,049 6,288 76.02%
-
NP to SH 14,696 18,682 14,095 10,043 10,422 3,049 6,288 76.02%
-
Tax Rate 6.76% 24.99% 20.97% 23.08% 24.02% 0.97% 15.21% -
Total Cost 37,055 34,641 15,374 14,254 13,685 4,813 7,357 193.54%
-
Net Worth 434,895 429,656 425,913 428,907 428,159 418,428 418,844 2.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 14,970 7,485 7,485 7,485 7,485 7,488 7,488 58.63%
Div Payout % 101.87% 40.07% 53.11% 74.53% 71.82% 245.61% 119.09% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 434,895 429,656 425,913 428,907 428,159 418,428 418,844 2.53%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,927 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 28.40% 35.04% 47.83% 41.33% 43.23% 38.78% 46.08% -
ROE 3.38% 4.35% 3.31% 2.34% 2.43% 0.73% 1.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.14 71.24 39.37 32.46 32.21 10.50 18.21 143.17%
EPS 19.63 24.96 18.83 13.42 13.92 4.07 8.39 76.14%
DPS 20.00 10.00 10.00 10.00 10.00 10.00 10.00 58.67%
NAPS 5.81 5.74 5.69 5.73 5.72 5.59 5.59 2.60%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.13 71.23 39.36 32.45 32.20 10.50 18.23 142.97%
EPS 19.63 24.95 18.83 13.41 13.92 4.07 8.40 76.00%
DPS 20.00 10.00 10.00 10.00 10.00 10.00 10.00 58.67%
NAPS 5.8091 5.7391 5.6891 5.7291 5.7191 5.5892 5.5947 2.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.04 5.30 5.58 5.00 4.80 4.28 3.90 -
P/RPS 7.29 7.44 14.17 15.40 14.90 40.75 21.42 -51.22%
P/EPS 25.67 21.24 29.63 37.27 34.47 105.07 46.47 -32.65%
EY 3.90 4.71 3.37 2.68 2.90 0.95 2.15 48.68%
DY 3.97 1.89 1.79 2.00 2.08 2.34 2.56 33.94%
P/NAPS 0.87 0.92 0.98 0.87 0.84 0.77 0.70 15.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 16/11/11 -
Price 5.65 5.10 5.50 5.10 4.70 4.80 4.29 -
P/RPS 8.17 7.16 13.97 15.71 14.59 45.70 23.56 -50.60%
P/EPS 28.78 20.43 29.21 38.01 33.76 117.84 51.12 -31.79%
EY 3.47 4.89 3.42 2.63 2.96 0.85 1.96 46.29%
DY 3.54 1.96 1.82 1.96 2.13 2.08 2.33 32.12%
P/NAPS 0.97 0.89 0.97 0.89 0.82 0.86 0.77 16.62%

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