[AYER] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.46%
YoY- -45.79%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 71,403 88,814 85,755 91,458 86,953 80,429 81,704 -8.58%
PBT 22,675 25,209 22,897 26,450 27,044 30,888 36,095 -26.62%
Tax -3,389 -5,244 -4,617 -6,062 -6,355 -7,197 -8,803 -47.04%
NP 19,286 19,965 18,280 20,388 20,689 23,691 27,292 -20.64%
-
NP to SH 19,286 19,965 18,192 20,300 20,601 23,603 27,215 -20.49%
-
Tax Rate 14.95% 20.80% 20.16% 22.92% 23.50% 23.30% 24.39% -
Total Cost 52,117 68,849 67,475 71,070 66,264 56,738 54,412 -2.82%
-
Net Worth 495,526 485,795 480,556 485,047 483,550 473,070 469,330 3.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,742 11,226 7,484 7,484 7,484 23,952 23,950 -70.95%
Div Payout % 19.41% 56.23% 41.14% 36.87% 36.33% 101.48% 88.01% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 495,526 485,795 480,556 485,047 483,550 473,070 469,330 3.68%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 27.01% 22.48% 21.32% 22.29% 23.79% 29.46% 33.40% -
ROE 3.89% 4.11% 3.79% 4.19% 4.26% 4.99% 5.80% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 95.39 118.65 114.56 122.18 116.17 107.45 109.15 -8.58%
EPS 25.77 26.67 24.30 27.12 27.52 31.53 36.36 -20.49%
DPS 5.00 15.00 10.00 10.00 10.00 32.00 32.00 -70.95%
NAPS 6.62 6.49 6.42 6.48 6.46 6.32 6.27 3.68%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 95.38 118.63 114.55 122.17 116.15 107.43 109.14 -8.58%
EPS 25.76 26.67 24.30 27.12 27.52 31.53 36.35 -20.49%
DPS 5.00 15.00 10.00 10.00 10.00 32.00 31.99 -70.95%
NAPS 6.619 6.489 6.419 6.479 6.459 6.3191 6.2691 3.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.85 6.40 6.18 6.25 6.60 6.50 6.80 -
P/RPS 7.18 5.39 5.39 5.12 5.68 6.05 6.23 9.91%
P/EPS 26.59 23.99 25.43 23.05 23.98 20.61 18.70 26.42%
EY 3.76 4.17 3.93 4.34 4.17 4.85 5.35 -20.93%
DY 0.73 2.34 1.62 1.60 1.52 4.92 4.71 -71.11%
P/NAPS 1.03 0.99 0.96 0.96 1.02 1.03 1.08 -3.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 22/02/17 15/11/16 16/08/16 24/05/16 24/02/16 24/11/15 -
Price 6.88 6.89 6.95 6.21 6.50 6.60 6.80 -
P/RPS 7.21 5.81 6.07 5.08 5.60 6.14 6.23 10.21%
P/EPS 26.70 25.83 28.60 22.90 23.62 20.93 18.70 26.77%
EY 3.74 3.87 3.50 4.37 4.23 4.78 5.35 -21.21%
DY 0.73 2.18 1.44 1.61 1.54 4.85 4.71 -71.11%
P/NAPS 1.04 1.06 1.08 0.96 1.01 1.04 1.08 -2.48%

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