[AYER] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -17.65%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 58,490 54,098 41,660 49,123 47,032 34,152 35,000 40.77%
PBT 15,617 7,432 2,824 11,217 13,952 6,840 8,004 56.08%
Tax -3,926 -1,882 -688 -3,400 -4,460 -3,224 -2,056 53.85%
NP 11,690 5,550 2,136 7,817 9,492 3,616 5,948 56.83%
-
NP to SH 11,690 5,550 2,136 7,817 9,492 3,616 5,948 56.83%
-
Tax Rate 25.14% 25.32% 24.36% 30.31% 31.97% 47.13% 25.69% -
Total Cost 46,800 48,548 39,524 41,306 37,540 30,536 29,052 37.37%
-
Net Worth 529,959 523,971 525,468 524,719 523,971 522,473 523,222 0.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,068 - - - -
Div Payout % - - - 39.26% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 529,959 523,971 525,468 524,719 523,971 522,473 523,222 0.85%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.99% 10.26% 5.13% 15.91% 20.18% 10.59% 16.99% -
ROE 2.21% 1.06% 0.41% 1.49% 1.81% 0.69% 1.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.14 72.27 55.66 65.63 62.83 45.63 46.76 40.77%
EPS 15.61 7.42 2.84 10.44 12.68 4.84 7.96 56.60%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 7.08 7.00 7.02 7.01 7.00 6.98 6.99 0.85%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.14 72.27 55.66 65.63 62.83 45.63 46.76 40.77%
EPS 15.61 7.42 2.84 10.44 12.68 4.84 7.96 56.60%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 7.08 7.00 7.02 7.01 7.00 6.98 6.99 0.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.80 5.38 5.55 5.60 5.25 5.36 5.55 -
P/RPS 7.42 7.44 9.97 8.53 8.36 11.75 11.87 -26.87%
P/EPS 37.14 72.56 194.49 53.62 41.40 110.95 69.84 -34.33%
EY 2.69 1.38 0.51 1.86 2.42 0.90 1.43 52.32%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.79 0.80 0.75 0.77 0.79 2.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 26/08/20 12/05/20 -
Price 5.23 5.50 0.00 0.00 5.50 5.55 5.14 -
P/RPS 6.69 7.61 0.00 0.00 8.75 12.16 10.99 -28.15%
P/EPS 33.49 74.18 0.00 0.00 43.37 114.89 64.68 -35.49%
EY 2.99 1.35 0.00 0.00 2.31 0.87 1.55 54.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.00 0.00 0.79 0.80 0.74 0.00%

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