[AYER] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 27.85%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 58,268 56,708 52,700 80,852 75,988 77,746 64,632 -6.67%
PBT 13,958 12,366 16,128 27,908 22,312 24,384 13,188 3.85%
Tax -3,084 -3,842 -4,772 -7,757 -6,550 -6,200 -4,436 -21.50%
NP 10,874 8,524 11,356 20,151 15,761 18,184 8,752 15.55%
-
NP to SH 10,874 8,524 11,356 20,151 15,761 18,184 8,752 15.55%
-
Tax Rate 22.09% 31.07% 29.59% 27.79% 29.36% 25.43% 33.64% -
Total Cost 47,393 48,184 41,344 60,701 60,226 59,562 55,880 -10.39%
-
Net Worth 517,234 513,491 515,737 512,743 506,006 503,012 500,018 2.28%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 18.57% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 517,234 513,491 515,737 512,743 506,006 503,012 500,018 2.28%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.66% 15.03% 21.55% 24.92% 20.74% 23.39% 13.54% -
ROE 2.10% 1.66% 2.20% 3.93% 3.11% 3.62% 1.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.84 75.76 70.40 108.01 101.52 103.86 86.35 -6.67%
EPS 14.53 11.38 15.16 26.92 21.05 24.30 11.68 15.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.91 6.86 6.89 6.85 6.76 6.72 6.68 2.28%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.84 75.76 70.40 108.01 101.52 103.86 86.35 -6.67%
EPS 14.53 11.38 15.16 26.92 21.05 24.30 11.68 15.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.91 6.86 6.89 6.85 6.76 6.72 6.68 2.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.10 4.70 4.43 4.60 5.20 5.50 6.40 -
P/RPS 5.27 6.20 6.29 4.26 5.12 5.30 7.41 -20.30%
P/EPS 28.22 41.27 29.20 17.09 24.70 22.64 54.74 -35.68%
EY 3.54 2.42 3.42 5.85 4.05 4.42 1.83 55.18%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.67 0.77 0.82 0.96 -27.69%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 14/08/19 13/05/19 28/02/19 21/11/18 21/08/18 23/05/18 -
Price 4.10 4.30 4.62 4.20 4.60 5.30 5.70 -
P/RPS 5.27 5.68 6.56 3.89 4.53 5.10 6.60 -13.91%
P/EPS 28.22 37.76 30.45 15.60 21.85 21.82 48.75 -30.51%
EY 3.54 2.65 3.28 6.41 4.58 4.58 2.05 43.88%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.67 0.61 0.68 0.79 0.85 -21.58%

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