[AYER] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 22.44%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 47,032 34,152 35,000 67,418 58,268 56,708 52,700 -7.28%
PBT 13,952 6,840 8,004 17,931 13,958 12,366 16,128 -9.18%
Tax -4,460 -3,224 -2,056 -4,616 -3,084 -3,842 -4,772 -4.39%
NP 9,492 3,616 5,948 13,315 10,874 8,524 11,356 -11.23%
-
NP to SH 9,492 3,616 5,948 13,315 10,874 8,524 11,356 -11.23%
-
Tax Rate 31.97% 47.13% 25.69% 25.74% 22.09% 31.07% 29.59% -
Total Cost 37,540 30,536 29,052 54,103 47,393 48,184 41,344 -6.21%
-
Net Worth 523,971 522,473 523,222 523,222 517,234 513,491 515,737 1.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 3,368 - - - -
Div Payout % - - - 25.30% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 523,971 522,473 523,222 523,222 517,234 513,491 515,737 1.05%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.18% 10.59% 16.99% 19.75% 18.66% 15.03% 21.55% -
ROE 1.81% 0.69% 1.14% 2.54% 2.10% 1.66% 2.20% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.83 45.63 46.76 90.07 77.84 75.76 70.40 -7.28%
EPS 12.68 4.84 7.96 17.79 14.53 11.38 15.16 -11.19%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 7.00 6.98 6.99 6.99 6.91 6.86 6.89 1.05%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.83 45.63 46.76 90.07 77.84 75.76 70.40 -7.28%
EPS 12.68 4.84 7.96 17.79 14.53 11.38 15.16 -11.19%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 7.00 6.98 6.99 6.99 6.91 6.86 6.89 1.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.25 5.36 5.55 4.44 4.10 4.70 4.43 -
P/RPS 8.36 11.75 11.87 4.93 5.27 6.20 6.29 20.82%
P/EPS 41.40 110.95 69.84 24.96 28.22 41.27 29.20 26.12%
EY 2.42 0.90 1.43 4.01 3.54 2.42 3.42 -20.54%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.79 0.64 0.59 0.69 0.64 11.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 13/05/19 -
Price 5.50 5.55 5.14 5.30 4.10 4.30 4.62 -
P/RPS 8.75 12.16 10.99 5.88 5.27 5.68 6.56 21.10%
P/EPS 43.37 114.89 64.68 29.80 28.22 37.76 30.45 26.50%
EY 2.31 0.87 1.55 3.36 3.54 2.65 3.28 -20.79%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.74 0.76 0.59 0.63 0.67 11.57%

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