[AYER] QoQ TTM 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- -10.02%
YoY- 54.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 102,280 87,198 95,185 88,436 98,445 99,514 98,945 2.23%
PBT 58,445 55,368 61,935 55,437 61,843 49,786 41,807 25.05%
Tax -14,435 -13,387 -15,428 -13,056 -14,740 -8,538 -7,757 51.34%
NP 44,010 41,981 46,507 42,381 47,103 41,248 34,050 18.67%
-
NP to SH 43,933 41,904 46,507 42,381 47,103 41,248 34,050 18.53%
-
Tax Rate 24.70% 24.18% 24.91% 23.55% 23.83% 17.15% 18.55% -
Total Cost 58,270 45,217 48,678 46,055 51,342 58,266 64,895 -6.93%
-
Net Worth 487,249 449,118 449,118 476,813 469,328 456,603 444,626 6.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 23,950 26,198 26,198 26,198 26,198 14,970 14,970 36.82%
Div Payout % 54.52% 62.52% 56.33% 61.82% 55.62% 36.29% 43.97% -
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 487,249 449,118 449,118 476,813 469,328 456,603 444,626 6.29%
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 43.03% 48.14% 48.86% 47.92% 47.85% 41.45% 34.41% -
ROE 9.02% 9.33% 10.36% 8.89% 10.04% 9.03% 7.66% -
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 136.65 116.49 127.16 118.15 131.52 132.95 132.19 2.23%
EPS 58.70 55.98 62.13 56.62 62.93 55.11 45.49 18.54%
DPS 32.00 35.00 35.00 35.00 35.00 20.00 20.00 36.83%
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 136.62 116.47 127.14 118.13 131.50 132.93 132.17 2.23%
EPS 58.68 55.97 62.12 56.61 62.92 55.10 45.48 18.53%
DPS 31.99 34.99 34.99 34.99 34.99 20.00 20.00 36.80%
NAPS 6.5084 5.9991 5.9991 6.369 6.2691 6.0991 5.9391 6.29%
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 5.12 5.68 6.92 8.45 5.32 4.29 4.31 12.17%
P/EPS 11.93 11.83 14.16 17.63 11.12 10.34 12.53 -3.22%
EY 8.39 8.46 7.06 5.67 8.99 9.67 7.98 3.39%
DY 4.57 5.29 3.98 3.51 5.00 3.51 3.51 19.25%
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 4.90 5.84 6.06 7.87 5.63 5.04 4.24 10.13%
P/EPS 11.41 12.15 12.41 16.43 11.76 12.16 12.31 -4.93%
EY 8.76 8.23 8.06 6.09 8.50 8.22 8.12 5.19%
DY 4.78 5.15 4.54 3.76 4.73 2.99 3.57 21.50%
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