[AYER] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -3.64%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 94,128 88,436 78,215 24,297 18,928 79,146 112,370 -2.90%
PBT 49,915 55,437 32,928 13,057 14,718 30,042 26,075 11.42%
Tax -12,393 -13,056 -5,518 -3,014 -4,638 -7,904 -8,680 6.11%
NP 37,522 42,381 27,410 10,043 10,080 22,138 17,395 13.66%
-
NP to SH 37,445 42,381 27,410 10,043 10,080 22,138 17,395 13.62%
-
Tax Rate 24.83% 23.55% 16.76% 23.08% 31.51% 26.31% 33.29% -
Total Cost 56,606 46,055 50,805 14,254 8,848 57,008 94,975 -8.25%
-
Net Worth 488,790 476,813 448,369 428,907 425,169 423,989 406,727 3.10%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 23,950 26,198 14,970 7,485 7,488 8,981 9,187 17.30%
Div Payout % 63.96% 61.82% 54.62% 74.53% 74.29% 40.57% 52.82% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 488,790 476,813 448,369 428,907 425,169 423,989 406,727 3.10%
NOSH 74,853 74,853 74,853 74,853 74,722 74,909 74,903 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 39.86% 47.92% 35.04% 41.33% 53.25% 27.97% 15.48% -
ROE 7.66% 8.89% 6.11% 2.34% 2.37% 5.22% 4.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.75 118.15 104.49 32.46 25.33 105.66 150.02 -2.89%
EPS 50.02 56.62 36.62 13.42 13.49 29.55 23.22 13.63%
DPS 32.00 35.00 20.00 10.00 10.00 12.00 12.25 17.34%
NAPS 6.53 6.37 5.99 5.73 5.69 5.66 5.43 3.12%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.73 118.13 104.48 32.45 25.28 105.72 150.10 -2.90%
EPS 50.02 56.61 36.61 13.41 13.46 29.57 23.24 13.62%
DPS 31.99 34.99 20.00 10.00 10.00 12.00 12.27 17.30%
NAPS 6.529 6.369 5.9891 5.7291 5.6792 5.6634 5.4329 3.10%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.90 9.98 6.10 5.00 4.50 3.70 3.10 -
P/RPS 5.49 8.45 5.84 15.40 17.76 3.50 2.07 17.64%
P/EPS 13.79 17.63 16.66 37.27 33.36 12.52 13.35 0.54%
EY 7.25 5.67 6.00 2.68 3.00 7.99 7.49 -0.54%
DY 4.64 3.51 3.28 2.00 2.22 3.24 3.95 2.71%
P/NAPS 1.06 1.57 1.02 0.87 0.79 0.65 0.57 10.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 6.40 9.30 5.67 5.10 4.15 3.94 2.89 -
P/RPS 5.09 7.87 5.43 15.71 16.38 3.73 1.93 17.53%
P/EPS 12.79 16.43 15.48 38.01 30.76 13.33 12.44 0.46%
EY 7.82 6.09 6.46 2.63 3.25 7.50 8.04 -0.46%
DY 5.00 3.76 3.53 1.96 2.41 3.05 4.24 2.78%
P/NAPS 0.98 1.46 0.95 0.89 0.73 0.70 0.53 10.78%

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