[AYER] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 24.22%
YoY- 141.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,436 98,445 99,514 98,945 78,215 51,751 53,323 40.24%
PBT 55,437 61,843 49,786 41,807 32,928 15,761 24,906 70.72%
Tax -13,056 -14,740 -8,538 -7,757 -5,518 -1,065 -6,224 64.09%
NP 42,381 47,103 41,248 34,050 27,410 14,696 18,682 72.90%
-
NP to SH 42,381 47,103 41,248 34,050 27,410 14,696 18,682 72.90%
-
Tax Rate 23.55% 23.83% 17.15% 18.55% 16.76% 6.76% 24.99% -
Total Cost 46,055 51,342 58,266 64,895 50,805 37,055 34,641 20.97%
-
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 26,198 26,198 14,970 14,970 14,970 14,970 7,485 131.05%
Div Payout % 61.82% 55.62% 36.29% 43.97% 54.62% 101.87% 40.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 476,813 469,328 456,603 444,626 448,369 434,895 429,656 7.20%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.92% 47.85% 41.45% 34.41% 35.04% 28.40% 35.04% -
ROE 8.89% 10.04% 9.03% 7.66% 6.11% 3.38% 4.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 118.15 131.52 132.95 132.19 104.49 69.14 71.24 40.24%
EPS 56.62 62.93 55.11 45.49 36.62 19.63 24.96 72.90%
DPS 35.00 35.00 20.00 20.00 20.00 20.00 10.00 131.05%
NAPS 6.37 6.27 6.10 5.94 5.99 5.81 5.74 7.20%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 118.13 131.50 132.93 132.17 104.48 69.13 71.23 40.23%
EPS 56.61 62.92 55.10 45.48 36.61 19.63 24.95 72.92%
DPS 34.99 34.99 20.00 20.00 20.00 20.00 10.00 131.00%
NAPS 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 5.7391 7.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.98 7.00 5.70 5.70 6.10 5.04 5.30 -
P/RPS 8.45 5.32 4.29 4.31 5.84 7.29 7.44 8.88%
P/EPS 17.63 11.12 10.34 12.53 16.66 25.67 21.24 -11.70%
EY 5.67 8.99 9.67 7.98 6.00 3.90 4.71 13.20%
DY 3.51 5.00 3.51 3.51 3.28 3.97 1.89 51.25%
P/NAPS 1.57 1.12 0.93 0.96 1.02 0.87 0.92 42.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 27/02/13 -
Price 9.30 7.40 6.70 5.60 5.67 5.65 5.10 -
P/RPS 7.87 5.63 5.04 4.24 5.43 8.17 7.16 6.52%
P/EPS 16.43 11.76 12.16 12.31 15.48 28.78 20.43 -13.55%
EY 6.09 8.50 8.22 8.12 6.46 3.47 4.89 15.80%
DY 3.76 4.73 2.99 3.57 3.53 3.54 1.96 54.57%
P/NAPS 1.46 1.18 1.10 0.94 0.95 0.97 0.89 39.22%

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