[AYER] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 9.74%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 94,128 102,280 87,198 95,185 88,436 98,445 99,514 -3.65%
PBT 49,915 58,445 55,368 61,935 55,437 61,843 49,786 0.17%
Tax -12,393 -14,435 -13,387 -15,428 -13,056 -14,740 -8,538 28.28%
NP 37,522 44,010 41,981 46,507 42,381 47,103 41,248 -6.13%
-
NP to SH 37,445 43,933 41,904 46,507 42,381 47,103 41,248 -6.26%
-
Tax Rate 24.83% 24.70% 24.18% 24.91% 23.55% 23.83% 17.15% -
Total Cost 56,606 58,270 45,217 48,678 46,055 51,342 58,266 -1.91%
-
Net Worth 488,790 487,249 449,118 449,118 476,813 469,328 456,603 4.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 23,950 23,950 26,198 26,198 26,198 26,198 14,970 36.90%
Div Payout % 63.96% 54.52% 62.52% 56.33% 61.82% 55.62% 36.29% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 488,790 487,249 449,118 449,118 476,813 469,328 456,603 4.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 39.86% 43.03% 48.14% 48.86% 47.92% 47.85% 41.45% -
ROE 7.66% 9.02% 9.33% 10.36% 8.89% 10.04% 9.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 125.75 136.65 116.49 127.16 118.15 131.52 132.95 -3.65%
EPS 50.02 58.70 55.98 62.13 56.62 62.93 55.11 -6.27%
DPS 32.00 32.00 35.00 35.00 35.00 35.00 20.00 36.91%
NAPS 6.53 6.51 6.00 6.00 6.37 6.27 6.10 4.65%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 125.75 136.64 116.49 127.16 118.15 131.52 132.95 -3.65%
EPS 50.02 58.69 55.98 62.13 56.62 62.93 55.11 -6.27%
DPS 32.00 32.00 35.00 35.00 35.00 35.00 20.00 36.91%
NAPS 6.53 6.5094 6.00 6.00 6.37 6.27 6.10 4.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.90 7.00 6.62 8.80 9.98 7.00 5.70 -
P/RPS 5.49 5.12 5.68 6.92 8.45 5.32 4.29 17.92%
P/EPS 13.79 11.93 11.83 14.16 17.63 11.12 10.34 21.22%
EY 7.25 8.39 8.46 7.06 5.67 8.99 9.67 -17.51%
DY 4.64 4.57 5.29 3.98 3.51 5.00 3.51 20.51%
P/NAPS 1.06 1.08 1.10 1.47 1.57 1.12 0.93 9.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 17/02/15 19/11/14 28/08/14 07/05/14 27/02/14 -
Price 6.40 6.70 6.80 7.71 9.30 7.40 6.70 -
P/RPS 5.09 4.90 5.84 6.06 7.87 5.63 5.04 0.66%
P/EPS 12.79 11.41 12.15 12.41 16.43 11.76 12.16 3.43%
EY 7.82 8.76 8.23 8.06 6.09 8.50 8.22 -3.27%
DY 5.00 4.78 5.15 4.54 3.76 4.73 2.99 41.01%
P/NAPS 0.98 1.03 1.13 1.29 1.46 1.18 1.10 -7.43%

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