[AYER] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -85.91%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 67,418 43,701 28,354 13,175 80,852 56,991 38,873 44.20%
PBT 17,931 10,469 6,183 4,032 27,908 16,734 12,192 29.23%
Tax -4,616 -2,313 -1,921 -1,193 -7,757 -4,913 -3,100 30.30%
NP 13,315 8,156 4,262 2,839 20,151 11,821 9,092 28.87%
-
NP to SH 13,315 8,156 4,262 2,839 20,151 11,821 9,092 28.87%
-
Tax Rate 25.74% 22.09% 31.07% 29.59% 27.79% 29.36% 25.43% -
Total Cost 54,103 35,545 24,092 10,336 60,701 45,170 29,781 48.72%
-
Net Worth 523,222 517,234 513,491 515,737 512,743 506,006 503,012 2.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,368 - - - 3,742 - - -
Div Payout % 25.30% - - - 18.57% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 523,222 517,234 513,491 515,737 512,743 506,006 503,012 2.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 19.75% 18.66% 15.03% 21.55% 24.92% 20.74% 23.39% -
ROE 2.54% 1.58% 0.83% 0.55% 3.93% 2.34% 1.81% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 90.07 58.38 37.88 17.60 108.01 76.14 51.93 44.21%
EPS 17.79 10.90 5.69 3.79 26.92 15.79 12.15 28.85%
DPS 4.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.99 6.91 6.86 6.89 6.85 6.76 6.72 2.65%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 90.07 58.38 37.88 17.60 108.01 76.14 51.93 44.21%
EPS 17.79 10.90 5.69 3.79 26.92 15.79 12.15 28.85%
DPS 4.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.99 6.91 6.86 6.89 6.85 6.76 6.72 2.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.44 4.10 4.70 4.43 4.60 5.20 5.50 -
P/RPS 4.93 7.02 12.41 25.17 4.26 6.83 10.59 -39.84%
P/EPS 24.96 37.63 82.55 116.80 17.09 32.93 45.28 -32.69%
EY 4.01 2.66 1.21 0.86 5.85 3.04 2.21 48.60%
DY 1.01 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.64 0.59 0.69 0.64 0.67 0.77 0.82 -15.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 21/11/18 21/08/18 -
Price 5.30 4.10 4.30 4.62 4.20 4.60 5.30 -
P/RPS 5.88 7.02 11.35 26.25 3.89 6.04 10.21 -30.70%
P/EPS 29.80 37.63 75.52 121.81 15.60 29.13 43.63 -22.38%
EY 3.36 2.66 1.32 0.82 6.41 3.43 2.29 29.03%
DY 0.85 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 0.76 0.59 0.63 0.67 0.61 0.68 0.79 -2.54%

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