[AYER] QoQ Cumulative 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- 70.47%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 43,701 28,354 13,175 80,852 56,991 38,873 16,158 94.00%
PBT 10,469 6,183 4,032 27,908 16,734 12,192 3,297 115.88%
Tax -2,313 -1,921 -1,193 -7,757 -4,913 -3,100 -1,109 63.16%
NP 8,156 4,262 2,839 20,151 11,821 9,092 2,188 140.21%
-
NP to SH 8,156 4,262 2,839 20,151 11,821 9,092 2,188 140.21%
-
Tax Rate 22.09% 31.07% 29.59% 27.79% 29.36% 25.43% 33.64% -
Total Cost 35,545 24,092 10,336 60,701 45,170 29,781 13,970 86.26%
-
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 1.58% 0.83% 0.55% 3.93% 2.34% 1.81% 0.44% -
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 58.38 37.88 17.60 108.01 76.14 51.93 21.59 93.97%
EPS 10.90 5.69 3.79 26.92 15.79 12.15 2.92 140.44%
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 58.37 37.87 17.60 108.00 76.13 51.92 21.58 94.01%
EPS 10.89 5.69 3.79 26.92 15.79 12.14 2.92 140.29%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.909 6.859 6.889 6.849 6.759 6.719 6.679 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 7.02 12.41 25.17 4.26 6.83 10.59 29.65 -61.69%
P/EPS 37.63 82.55 116.80 17.09 32.93 45.28 218.95 -69.05%
EY 2.66 1.21 0.86 5.85 3.04 2.21 0.46 221.82%
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 7.02 11.35 26.25 3.89 6.04 10.21 26.41 -58.62%
P/EPS 37.63 75.52 121.81 15.60 29.13 43.63 195.00 -66.57%
EY 2.66 1.32 0.82 6.41 3.43 2.29 0.51 200.44%
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