[AYER] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 32.54%
YoY- 512.73%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 85,755 87,198 99,514 53,323 7,862 50,117 84,994 0.13%
PBT 22,897 55,368 49,786 24,906 3,079 27,504 22,344 0.36%
Tax -4,617 -13,387 -8,538 -6,224 -30 -8,941 -7,689 -7.27%
NP 18,280 41,981 41,248 18,682 3,049 18,563 14,655 3.32%
-
NP to SH 18,192 41,904 41,248 18,682 3,049 18,563 14,655 3.25%
-
Tax Rate 20.16% 24.18% 17.15% 24.99% 0.97% 32.51% 34.41% -
Total Cost 67,475 45,217 58,266 34,641 4,813 31,554 70,339 -0.61%
-
Net Worth 480,556 449,118 456,603 429,656 418,428 423,057 408,786 2.42%
Dividend
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,484 26,198 14,970 7,485 7,488 8,981 9,187 -2.99%
Div Payout % 41.14% 62.52% 36.29% 40.07% 245.61% 48.39% 62.69% -
Equity
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 480,556 449,118 456,603 429,656 418,428 423,057 408,786 2.42%
NOSH 74,853 74,853 74,853 74,853 74,853 74,877 74,869 -0.00%
Ratio Analysis
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.32% 48.14% 41.45% 35.04% 38.78% 37.04% 17.24% -
ROE 3.79% 9.33% 9.03% 4.35% 0.73% 4.39% 3.58% -
Per Share
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.56 116.49 132.95 71.24 10.50 66.93 113.52 0.13%
EPS 24.30 55.98 55.11 24.96 4.07 24.79 19.57 3.25%
DPS 10.00 35.00 20.00 10.00 10.00 12.00 12.25 -2.96%
NAPS 6.42 6.00 6.10 5.74 5.59 5.65 5.46 2.42%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.56 116.49 132.95 71.24 10.50 66.95 113.55 0.13%
EPS 24.30 55.98 55.11 24.96 4.07 24.80 19.58 3.24%
DPS 10.00 35.00 20.00 10.00 10.00 12.00 12.27 -2.98%
NAPS 6.42 6.00 6.10 5.74 5.59 5.6518 5.4612 2.42%
Price Multiplier on Financial Quarter End Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.18 6.62 5.70 5.30 4.28 4.50 3.10 -
P/RPS 5.39 5.68 4.29 7.44 40.75 6.72 2.73 10.59%
P/EPS 25.43 11.83 10.34 21.24 105.07 18.15 15.84 7.26%
EY 3.93 8.46 9.67 4.71 0.95 5.51 6.31 -6.77%
DY 1.62 5.29 3.51 1.89 2.34 2.67 3.95 -12.36%
P/NAPS 0.96 1.10 0.93 0.92 0.77 0.80 0.57 8.02%
Price Multiplier on Announcement Date
30/09/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/11/16 17/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 -
Price 6.95 6.80 6.70 5.10 4.80 4.80 3.26 -
P/RPS 6.07 5.84 5.04 7.16 45.70 7.17 2.87 11.72%
P/EPS 28.60 12.15 12.16 20.43 117.84 19.36 16.65 8.34%
EY 3.50 8.23 8.22 4.89 0.85 5.16 6.00 -7.67%
DY 1.44 5.15 2.99 1.96 2.08 2.50 3.76 -13.24%
P/NAPS 1.08 1.13 1.10 0.89 0.86 0.85 0.60 9.09%

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