[AYER] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 24.22%
YoY- 141.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 91,458 81,704 95,185 98,945 29,469 13,645 61,937 7.00%
PBT 26,450 36,095 61,935 41,807 17,836 7,416 28,394 -1.22%
Tax -6,062 -8,803 -15,428 -7,757 -3,741 -1,128 -8,873 -6.40%
NP 20,388 27,292 46,507 34,050 14,095 6,288 19,521 0.75%
-
NP to SH 20,300 27,215 46,507 34,050 14,095 6,288 19,521 0.68%
-
Tax Rate 22.92% 24.39% 24.91% 18.55% 20.97% 15.21% 31.25% -
Total Cost 71,070 54,412 48,678 64,895 15,374 7,357 42,416 9.38%
-
Net Worth 485,047 469,330 449,118 444,626 425,913 418,844 418,930 2.57%
Dividend
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,484 23,950 26,198 14,970 7,485 7,488 8,981 -3.11%
Div Payout % 36.87% 88.01% 56.33% 43.97% 53.11% 119.09% 46.01% -
Equity
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 485,047 469,330 449,118 444,626 425,913 418,844 418,930 2.57%
NOSH 74,853 74,853 74,853 74,853 74,853 74,927 74,809 0.01%
Ratio Analysis
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.29% 33.40% 48.86% 34.41% 47.83% 46.08% 31.52% -
ROE 4.19% 5.80% 10.36% 7.66% 3.31% 1.50% 4.66% -
Per Share
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.18 109.15 127.16 132.19 39.37 18.21 82.79 6.99%
EPS 27.12 36.36 62.13 45.49 18.83 8.39 26.09 0.67%
DPS 10.00 32.00 35.00 20.00 10.00 10.00 12.00 -3.11%
NAPS 6.48 6.27 6.00 5.94 5.69 5.59 5.60 2.56%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.18 109.15 127.16 132.19 39.37 18.23 82.74 7.00%
EPS 27.12 36.36 62.13 45.49 18.83 8.40 26.08 0.68%
DPS 10.00 32.00 35.00 20.00 10.00 10.00 12.00 -3.11%
NAPS 6.48 6.27 6.00 5.94 5.69 5.5956 5.5967 2.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/06/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.25 6.80 8.80 5.70 5.58 3.90 4.38 -
P/RPS 5.12 6.23 6.92 4.31 14.17 21.42 5.29 -0.56%
P/EPS 23.05 18.70 14.16 12.53 29.63 46.47 16.79 5.66%
EY 4.34 5.35 7.06 7.98 3.37 2.15 5.96 -5.36%
DY 1.60 4.71 3.98 3.51 1.79 2.56 2.74 -8.92%
P/NAPS 0.96 1.08 1.47 0.96 0.98 0.70 0.78 3.67%
Price Multiplier on Announcement Date
30/06/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/08/16 24/11/15 19/11/14 26/11/13 27/11/12 16/11/11 25/11/10 -
Price 6.21 6.80 7.71 5.60 5.50 4.29 4.56 -
P/RPS 5.08 6.23 6.06 4.24 13.97 23.56 5.51 -1.40%
P/EPS 22.90 18.70 12.41 12.31 29.21 51.12 17.47 4.81%
EY 4.37 5.35 8.06 8.12 3.42 1.96 5.72 -4.57%
DY 1.61 4.71 4.54 3.57 1.82 2.33 2.63 -8.17%
P/NAPS 0.96 1.08 1.29 0.94 0.97 0.77 0.81 2.99%

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