[AYER] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 14.19%
YoY- 220.52%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 52,268 88,814 102,280 98,445 51,751 24,107 22,717 13.12%
PBT 15,960 25,209 58,445 61,843 15,761 13,716 17,542 -1.38%
Tax -3,595 -5,244 -14,435 -14,740 -1,065 -3,294 -6,463 -8.31%
NP 12,365 19,965 44,010 47,103 14,696 10,422 11,079 1.63%
-
NP to SH 12,365 19,965 43,933 47,103 14,696 10,422 11,079 1.63%
-
Tax Rate 22.53% 20.80% 24.70% 23.83% 6.76% 24.02% 36.84% -
Total Cost 39,903 68,849 58,270 51,342 37,055 13,685 11,638 19.99%
-
Net Worth 495,526 485,795 487,249 469,328 434,895 428,159 424,602 2.31%
Dividend
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,742 11,226 23,950 26,198 14,970 7,485 7,488 -9.75%
Div Payout % 30.27% 56.23% 54.52% 55.62% 101.87% 71.82% 67.59% -
Equity
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 495,526 485,795 487,249 469,328 434,895 428,159 424,602 2.31%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,885 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.66% 22.48% 43.03% 47.85% 28.40% 43.23% 48.77% -
ROE 2.50% 4.11% 9.02% 10.04% 3.38% 2.43% 2.61% -
Per Share
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 69.83 118.65 136.65 131.52 69.14 32.21 30.34 13.12%
EPS 16.52 26.67 58.70 62.93 19.63 13.92 14.79 1.65%
DPS 5.00 15.00 32.00 35.00 20.00 10.00 10.00 -9.74%
NAPS 6.62 6.49 6.51 6.27 5.81 5.72 5.67 2.31%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 69.83 118.65 136.64 131.52 69.14 32.21 30.35 13.12%
EPS 16.52 26.67 58.69 62.93 19.63 13.92 14.80 1.63%
DPS 5.00 15.00 32.00 35.00 20.00 10.00 10.00 -9.74%
NAPS 6.62 6.49 6.5094 6.27 5.81 5.72 5.6725 2.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/12/17 30/12/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.70 6.40 7.00 7.00 5.04 4.80 4.41 -
P/RPS 9.60 5.39 5.12 5.32 7.29 14.90 14.54 -5.95%
P/EPS 40.56 23.99 11.93 11.12 25.67 34.47 29.81 4.66%
EY 2.47 4.17 8.39 8.99 3.90 2.90 3.35 -4.40%
DY 0.75 2.34 4.57 5.00 3.97 2.08 2.27 -15.11%
P/NAPS 1.01 0.99 1.08 1.12 0.87 0.84 0.78 3.89%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 27/02/18 22/02/17 26/05/15 07/05/14 29/05/13 23/05/12 27/05/11 -
Price 6.80 6.89 6.70 7.40 5.65 4.70 4.85 -
P/RPS 9.74 5.81 4.90 5.63 8.17 14.59 15.99 -7.07%
P/EPS 41.16 25.83 11.41 11.76 28.78 33.76 32.78 3.42%
EY 2.43 3.87 8.76 8.50 3.47 2.96 3.05 -3.30%
DY 0.74 2.18 4.78 4.73 3.54 2.13 2.06 -14.05%
P/NAPS 1.03 1.06 1.03 1.18 0.97 0.82 0.86 2.70%

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