[AYER] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 21.14%
YoY- 120.79%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 95,185 88,436 98,445 99,514 98,945 78,215 51,751 50.06%
PBT 61,935 55,437 61,843 49,786 41,807 32,928 15,761 148.81%
Tax -15,428 -13,056 -14,740 -8,538 -7,757 -5,518 -1,065 493.29%
NP 46,507 42,381 47,103 41,248 34,050 27,410 14,696 115.39%
-
NP to SH 46,507 42,381 47,103 41,248 34,050 27,410 14,696 115.39%
-
Tax Rate 24.91% 23.55% 23.83% 17.15% 18.55% 16.76% 6.76% -
Total Cost 48,678 46,055 51,342 58,266 64,895 50,805 37,055 19.92%
-
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 26,198 26,198 26,198 14,970 14,970 14,970 14,970 45.17%
Div Payout % 56.33% 61.82% 55.62% 36.29% 43.97% 54.62% 101.87% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 449,118 476,813 469,328 456,603 444,626 448,369 434,895 2.16%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 48.86% 47.92% 47.85% 41.45% 34.41% 35.04% 28.40% -
ROE 10.36% 8.89% 10.04% 9.03% 7.66% 6.11% 3.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.16 118.15 131.52 132.95 132.19 104.49 69.14 50.05%
EPS 62.13 56.62 62.93 55.11 45.49 36.62 19.63 115.41%
DPS 35.00 35.00 35.00 20.00 20.00 20.00 20.00 45.17%
NAPS 6.00 6.37 6.27 6.10 5.94 5.99 5.81 2.16%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.14 118.13 131.50 132.93 132.17 104.48 69.13 50.05%
EPS 62.12 56.61 62.92 55.10 45.48 36.61 19.63 115.39%
DPS 34.99 34.99 34.99 20.00 20.00 20.00 20.00 45.14%
NAPS 5.9991 6.369 6.2691 6.0991 5.9391 5.9891 5.8091 2.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.80 9.98 7.00 5.70 5.70 6.10 5.04 -
P/RPS 6.92 8.45 5.32 4.29 4.31 5.84 7.29 -3.40%
P/EPS 14.16 17.63 11.12 10.34 12.53 16.66 25.67 -32.71%
EY 7.06 5.67 8.99 9.67 7.98 6.00 3.90 48.48%
DY 3.98 3.51 5.00 3.51 3.51 3.28 3.97 0.16%
P/NAPS 1.47 1.57 1.12 0.93 0.96 1.02 0.87 41.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 28/08/14 07/05/14 27/02/14 26/11/13 29/08/13 29/05/13 -
Price 7.71 9.30 7.40 6.70 5.60 5.67 5.65 -
P/RPS 6.06 7.87 5.63 5.04 4.24 5.43 8.17 -18.04%
P/EPS 12.41 16.43 11.76 12.16 12.31 15.48 28.78 -42.89%
EY 8.06 6.09 8.50 8.22 8.12 6.46 3.47 75.29%
DY 4.54 3.76 4.73 2.99 3.57 3.53 3.54 18.02%
P/NAPS 1.29 1.46 1.18 1.10 0.94 0.95 0.97 20.91%

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