[AYER] YoY Annualized Quarter 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- -26.21%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 75,592 86,944 45,692 78,300 118,336 12,480 11,720 38.24%
PBT 45,128 27,044 11,760 45,880 71,504 2,836 5,472 44.27%
Tax -8,208 -6,443 -2,956 -11,124 -17,860 -48 -1,168 40.31%
NP 36,920 20,601 8,804 34,756 53,644 2,788 4,304 45.26%
-
NP to SH 36,920 20,601 8,804 34,756 53,644 2,788 4,304 45.26%
-
Tax Rate 18.19% 23.82% 25.14% 24.25% 24.98% 1.69% 21.35% -
Total Cost 38,672 66,343 36,888 43,544 64,692 9,692 7,416 33.22%
-
Net Worth 495,526 483,584 488,790 476,813 448,369 428,907 425,169 2.69%
Dividend
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 7,485 - - - - - -
Div Payout % - 36.34% - - - - - -
Equity
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 495,526 483,584 488,790 476,813 448,369 428,907 425,169 2.69%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,722 0.03%
Ratio Analysis
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 48.84% 23.69% 19.27% 44.39% 45.33% 22.34% 36.72% -
ROE 7.45% 4.26% 1.80% 7.29% 11.96% 0.65% 1.01% -
Per Share
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 100.99 116.14 61.04 104.61 158.09 16.67 15.68 38.20%
EPS 49.32 27.52 11.76 46.44 71.68 3.72 5.76 45.21%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.46 6.53 6.37 5.99 5.73 5.69 2.66%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 100.97 116.14 61.03 104.59 158.07 16.67 15.66 38.23%
EPS 49.32 27.52 11.76 46.43 71.66 3.72 5.75 45.26%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.619 6.4595 6.529 6.369 5.9891 5.7291 5.6792 2.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/03/17 31/03/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.85 6.60 6.90 9.98 6.10 5.00 4.50 -
P/RPS 6.78 0.00 11.30 9.54 3.86 29.99 28.69 -22.16%
P/EPS 13.89 0.00 58.66 21.49 8.51 134.24 78.13 -25.92%
EY 7.20 0.00 1.70 4.65 11.75 0.74 1.28 34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.06 1.57 1.02 0.87 0.79 4.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/05/17 24/05/16 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 -
Price 6.88 6.50 6.40 9.30 5.67 5.10 4.15 -
P/RPS 6.81 0.00 10.48 8.89 3.59 30.59 26.46 -21.00%
P/EPS 13.95 0.00 54.41 20.03 7.91 136.93 72.05 -24.81%
EY 7.17 0.00 1.84 4.99 12.64 0.73 1.39 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 0.98 1.46 0.95 0.89 0.73 6.34%

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