[AYER] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4998.37%
YoY- 449.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 29,785 14,703 15,772 17,344 1,099 28,499 26,357 2.05%
PBT 17,660 14,583 2,526 11,671 1,034 10,996 3,011 34.27%
Tax -4,749 -3,701 2,501 -2,658 606 -1,872 -2,411 11.95%
NP 12,911 10,882 5,027 9,013 1,640 9,124 600 66.73%
-
NP to SH 12,911 10,882 5,027 9,013 1,640 9,124 600 66.73%
-
Tax Rate 26.89% 25.38% -99.01% 22.77% -58.61% 17.02% 80.07% -
Total Cost 16,874 3,821 10,745 8,331 -541 19,375 25,757 -6.80%
-
Net Worth 487,293 469,328 434,895 428,159 424,602 417,653 403,499 3.19%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 23,952 26,198 14,970 7,485 7,488 8,981 9,187 17.30%
Div Payout % 185.52% 240.75% 297.80% 83.05% 456.62% 98.44% 1,531.25% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 487,293 469,328 434,895 428,159 424,602 417,653 403,499 3.19%
NOSH 74,853 74,853 74,853 74,853 74,885 74,848 74,999 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 43.35% 74.01% 31.87% 51.97% 149.23% 32.02% 2.28% -
ROE 2.65% 2.32% 1.16% 2.11% 0.39% 2.18% 0.15% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.79 19.64 21.07 23.17 1.47 38.08 35.14 2.09%
EPS 17.25 14.54 6.72 12.04 2.19 12.19 0.80 66.79%
DPS 32.00 35.00 20.00 10.00 10.00 12.00 12.25 17.34%
NAPS 6.51 6.27 5.81 5.72 5.67 5.58 5.38 3.22%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.79 19.64 21.07 23.17 1.47 38.07 35.21 2.05%
EPS 17.25 14.54 6.72 12.04 2.19 12.19 0.80 66.79%
DPS 32.00 35.00 20.00 10.00 10.00 12.00 12.27 17.31%
NAPS 6.51 6.27 5.81 5.72 5.6725 5.5796 5.3906 3.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.00 7.00 5.04 4.80 4.41 3.42 2.90 -
P/RPS 17.59 35.64 23.92 20.72 300.50 8.98 8.25 13.44%
P/EPS 40.58 48.15 75.05 39.86 201.37 28.06 362.50 -30.56%
EY 2.46 2.08 1.33 2.51 0.50 3.56 0.28 43.62%
DY 4.57 5.00 3.97 2.08 2.27 3.51 4.22 1.33%
P/NAPS 1.08 1.12 0.87 0.84 0.78 0.61 0.54 12.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 07/05/14 29/05/13 23/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.70 7.40 5.65 4.70 4.85 3.70 3.10 -
P/RPS 16.84 37.67 26.81 20.28 330.48 9.72 8.82 11.37%
P/EPS 38.84 50.90 84.13 39.03 221.46 30.35 387.50 -31.83%
EY 2.57 1.96 1.19 2.56 0.45 3.29 0.26 46.47%
DY 4.78 4.73 3.54 2.13 2.06 3.24 3.95 3.22%
P/NAPS 1.03 1.18 0.97 0.82 0.86 0.66 0.58 10.03%

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