[AYER] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 14.17%
YoY- -44.23%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,113 29,785 14,703 15,772 17,344 1,099 28,499 -5.02%
PBT 5,837 17,660 14,583 2,526 11,671 1,034 10,996 -8.94%
Tax -678 -4,749 -3,701 2,501 -2,658 606 -1,872 -13.95%
NP 5,159 12,911 10,882 5,027 9,013 1,640 9,124 -8.08%
-
NP to SH 5,159 12,911 10,882 5,027 9,013 1,640 9,124 -8.08%
-
Tax Rate 11.62% 26.89% 25.38% -99.01% 22.77% -58.61% 17.02% -
Total Cost 14,954 16,874 3,821 10,745 8,331 -541 19,375 -3.75%
-
Net Worth 485,795 487,293 469,328 434,895 428,159 424,602 417,653 2.26%
Dividend
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,742 23,952 26,198 14,970 7,485 7,488 8,981 -12.14%
Div Payout % 72.55% 185.52% 240.75% 297.80% 83.05% 456.62% 98.44% -
Equity
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 485,795 487,293 469,328 434,895 428,159 424,602 417,653 2.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,885 74,848 0.00%
Ratio Analysis
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.65% 43.35% 74.01% 31.87% 51.97% 149.23% 32.02% -
ROE 1.06% 2.65% 2.32% 1.16% 2.11% 0.39% 2.18% -
Per Share
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.87 39.79 19.64 21.07 23.17 1.47 38.08 -5.02%
EPS 6.89 17.25 14.54 6.72 12.04 2.19 12.19 -8.09%
DPS 5.00 32.00 35.00 20.00 10.00 10.00 12.00 -12.14%
NAPS 6.49 6.51 6.27 5.81 5.72 5.67 5.58 2.26%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.87 39.79 19.64 21.07 23.17 1.47 38.07 -5.02%
EPS 6.89 17.25 14.54 6.71 12.04 2.19 12.19 -8.09%
DPS 5.00 32.00 34.99 20.00 10.00 10.00 12.00 -12.14%
NAPS 6.489 6.509 6.2691 5.8091 5.7191 5.6716 5.5788 2.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.40 7.00 7.00 5.04 4.80 4.41 3.42 -
P/RPS 23.82 17.59 35.64 23.92 20.72 300.50 8.98 15.52%
P/EPS 92.86 40.58 48.15 75.05 39.86 201.37 28.06 19.37%
EY 1.08 2.46 2.08 1.33 2.51 0.50 3.56 -16.17%
DY 0.78 4.57 5.00 3.97 2.08 2.27 3.51 -19.95%
P/NAPS 0.99 1.08 1.12 0.87 0.84 0.78 0.61 7.42%
Price Multiplier on Announcement Date
31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 22/02/17 26/05/15 07/05/14 29/05/13 23/05/12 27/05/11 27/05/10 -
Price 6.89 6.70 7.40 5.65 4.70 4.85 3.70 -
P/RPS 25.64 16.84 37.67 26.81 20.28 330.48 9.72 15.43%
P/EPS 99.97 38.84 50.90 84.13 39.03 221.46 30.35 19.28%
EY 1.00 2.57 1.96 1.19 2.56 0.45 3.29 -16.15%
DY 0.73 4.78 4.73 3.54 2.13 2.06 3.24 -19.78%
P/NAPS 1.06 1.03 1.18 0.97 0.82 0.86 0.66 7.26%

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