[AYER] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -55.33%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 49,123 47,032 34,152 35,000 67,418 58,268 56,708 -9.08%
PBT 11,217 13,952 6,840 8,004 17,931 13,958 12,366 -6.26%
Tax -3,400 -4,460 -3,224 -2,056 -4,616 -3,084 -3,842 -7.79%
NP 7,817 9,492 3,616 5,948 13,315 10,874 8,524 -5.58%
-
NP to SH 7,817 9,492 3,616 5,948 13,315 10,874 8,524 -5.58%
-
Tax Rate 30.31% 31.97% 47.13% 25.69% 25.74% 22.09% 31.07% -
Total Cost 41,306 37,540 30,536 29,052 54,103 47,393 48,184 -9.71%
-
Net Worth 524,719 523,971 522,473 523,222 523,222 517,234 513,491 1.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,068 - - - 3,368 - - -
Div Payout % 39.26% - - - 25.30% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 524,719 523,971 522,473 523,222 523,222 517,234 513,491 1.44%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 15.91% 20.18% 10.59% 16.99% 19.75% 18.66% 15.03% -
ROE 1.49% 1.81% 0.69% 1.14% 2.54% 2.10% 1.66% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.63 62.83 45.63 46.76 90.07 77.84 75.76 -9.08%
EPS 10.44 12.68 4.84 7.96 17.79 14.53 11.38 -5.56%
DPS 4.10 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 7.01 7.00 6.98 6.99 6.99 6.91 6.86 1.44%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.63 62.83 45.63 46.76 90.07 77.84 75.76 -9.08%
EPS 10.44 12.68 4.84 7.96 17.79 14.53 11.38 -5.56%
DPS 4.10 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 7.01 7.00 6.98 6.99 6.99 6.91 6.86 1.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.60 5.25 5.36 5.55 4.44 4.10 4.70 -
P/RPS 8.53 8.36 11.75 11.87 4.93 5.27 6.20 23.58%
P/EPS 53.62 41.40 110.95 69.84 24.96 28.22 41.27 18.97%
EY 1.86 2.42 0.90 1.43 4.01 3.54 2.42 -16.02%
DY 0.73 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 0.80 0.75 0.77 0.79 0.64 0.59 0.69 10.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 -
Price 0.00 5.50 5.55 5.14 5.30 4.10 4.30 -
P/RPS 0.00 8.75 12.16 10.99 5.88 5.27 5.68 -
P/EPS 0.00 43.37 114.89 64.68 29.80 28.22 37.76 -
EY 0.00 2.31 0.87 1.55 3.36 3.54 2.65 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 0.00 0.79 0.80 0.74 0.76 0.59 0.63 -

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