[AYER] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 267.14%
YoY- 79.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 52,268 48,212 51,138 75,592 52,505 64,784 63,748 -12.36%
PBT 15,960 17,038 21,370 45,128 11,393 11,112 9,384 42.34%
Tax -3,595 -3,020 -4,538 -8,208 -1,337 -1,318 -1,784 59.33%
NP 12,365 14,018 16,832 36,920 10,056 9,794 7,600 38.20%
-
NP to SH 12,365 14,018 16,832 36,920 10,056 9,794 7,600 38.20%
-
Tax Rate 22.53% 17.73% 21.24% 18.19% 11.74% 11.86% 19.01% -
Total Cost 39,903 34,193 34,306 38,672 42,449 54,990 56,148 -20.31%
-
Net Worth 495,526 493,281 491,784 495,526 485,795 480,714 485,047 1.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,742 - - - 3,742 - - -
Div Payout % 30.27% - - - 37.22% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 495,526 493,281 491,784 495,526 485,795 480,714 485,047 1.43%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.66% 29.08% 32.91% 48.84% 19.15% 15.12% 11.92% -
ROE 2.50% 2.84% 3.42% 7.45% 2.07% 2.04% 1.57% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.83 64.41 68.32 100.99 70.14 86.52 85.16 -12.36%
EPS 16.52 18.73 22.48 49.32 13.43 13.08 10.16 38.15%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.62 6.59 6.57 6.62 6.49 6.42 6.48 1.43%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.83 64.41 68.32 100.99 70.14 86.52 85.16 -12.36%
EPS 16.52 18.73 22.48 49.32 13.43 13.08 10.16 38.15%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.62 6.59 6.57 6.62 6.49 6.42 6.48 1.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.70 7.00 6.90 6.85 6.40 6.18 6.25 -
P/RPS 9.60 10.87 10.10 6.78 9.12 0.00 0.00 -
P/EPS 40.56 37.38 30.68 13.89 47.64 0.00 0.00 -
EY 2.47 2.68 3.26 7.20 2.10 0.00 0.00 -
DY 0.75 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 1.01 1.06 1.05 1.03 0.99 1.03 1.04 -1.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 26/05/17 22/02/17 15/11/16 16/08/16 -
Price 6.80 6.70 7.05 6.88 6.89 6.95 6.21 -
P/RPS 9.74 10.40 10.32 6.81 9.82 0.00 0.00 -
P/EPS 41.16 35.77 31.35 13.95 51.29 0.00 0.00 -
EY 2.43 2.80 3.19 7.17 1.95 0.00 0.00 -
DY 0.74 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.03 1.02 1.07 1.04 1.06 1.16 1.04 -0.64%

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