[AYER] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 27.58%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 34,152 35,000 67,418 58,268 56,708 52,700 80,852 -43.73%
PBT 6,840 8,004 17,931 13,958 12,366 16,128 27,908 -60.86%
Tax -3,224 -2,056 -4,616 -3,084 -3,842 -4,772 -7,757 -44.33%
NP 3,616 5,948 13,315 10,874 8,524 11,356 20,151 -68.21%
-
NP to SH 3,616 5,948 13,315 10,874 8,524 11,356 20,151 -68.21%
-
Tax Rate 47.13% 25.69% 25.74% 22.09% 31.07% 29.59% 27.79% -
Total Cost 30,536 29,052 54,103 47,393 48,184 41,344 60,701 -36.77%
-
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,368 - - - 3,742 -
Div Payout % - - 25.30% - - - 18.57% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.59% 16.99% 19.75% 18.66% 15.03% 21.55% 24.92% -
ROE 0.69% 1.14% 2.54% 2.10% 1.66% 2.20% 3.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.63 46.76 90.07 77.84 75.76 70.40 108.01 -43.72%
EPS 4.84 7.96 17.79 14.53 11.38 15.16 26.92 -68.17%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 5.00 -
NAPS 6.98 6.99 6.99 6.91 6.86 6.89 6.85 1.26%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.63 46.76 90.07 77.84 75.76 70.40 108.01 -43.72%
EPS 4.84 7.96 17.79 14.53 11.38 15.16 26.92 -68.17%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 5.00 -
NAPS 6.98 6.99 6.99 6.91 6.86 6.89 6.85 1.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.36 5.55 4.44 4.10 4.70 4.43 4.60 -
P/RPS 11.75 11.87 4.93 5.27 6.20 6.29 4.26 96.79%
P/EPS 110.95 69.84 24.96 28.22 41.27 29.20 17.09 248.40%
EY 0.90 1.43 4.01 3.54 2.42 3.42 5.85 -71.32%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.09 -
P/NAPS 0.77 0.79 0.64 0.59 0.69 0.64 0.67 9.72%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 -
Price 5.55 5.14 5.30 4.10 4.30 4.62 4.20 -
P/RPS 12.16 10.99 5.88 5.27 5.68 6.56 3.89 113.93%
P/EPS 114.89 64.68 29.80 28.22 37.76 30.45 15.60 278.99%
EY 0.87 1.55 3.36 3.54 2.65 3.28 6.41 -73.62%
DY 0.00 0.00 0.85 0.00 0.00 0.00 1.19 -
P/NAPS 0.80 0.74 0.76 0.59 0.63 0.67 0.61 19.83%

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