[AYER] QoQ Quarter Result on 30-Jun-2023 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -12.03%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 18,971 36,257 36,584 32,662 29,579 40,413 32,927 -30.73%
PBT 8,472 16,569 15,302 12,413 14,113 18,500 11,395 -17.91%
Tax -2,169 -3,910 -3,911 -3,279 -3,730 -4,694 -3,364 -25.34%
NP 6,303 12,659 11,391 9,134 10,383 13,806 8,031 -14.90%
-
NP to SH 6,303 12,659 11,391 9,134 10,383 13,806 8,031 -14.90%
-
Tax Rate 25.60% 23.60% 25.56% 26.42% 26.43% 25.37% 29.52% -
Total Cost 12,668 23,598 25,193 23,528 19,196 26,607 24,896 -36.23%
-
Net Worth 601,818 595,081 582,356 570,379 577,116 566,637 552,415 5.87%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 601,818 595,081 582,356 570,379 577,116 566,637 552,415 5.87%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 33.22% 34.91% 31.14% 27.97% 35.10% 34.16% 24.39% -
ROE 1.05% 2.13% 1.96% 1.60% 1.80% 2.44% 1.45% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.34 48.44 48.87 43.63 39.52 53.99 43.99 -30.74%
EPS 8.42 16.91 15.22 12.20 13.87 18.44 10.73 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.04 7.95 7.78 7.62 7.71 7.57 7.38 5.87%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 25.34 48.43 48.87 43.63 39.51 53.98 43.98 -30.73%
EPS 8.42 16.91 15.22 12.20 13.87 18.44 10.73 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0388 7.9488 7.7788 7.6189 7.7088 7.5689 7.3789 5.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 7.00 6.75 7.39 6.90 6.70 6.60 6.30 -
P/RPS 27.62 13.94 15.12 15.81 16.96 12.22 14.32 54.88%
P/EPS 83.13 39.91 48.56 56.55 48.30 35.78 58.72 26.05%
EY 1.20 2.51 2.06 1.77 2.07 2.79 1.70 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.95 0.91 0.87 0.87 0.85 1.56%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 30/11/23 29/08/23 24/05/23 28/02/23 24/11/22 -
Price 7.31 7.08 7.19 7.20 7.28 6.60 6.00 -
P/RPS 28.84 14.62 14.71 16.50 18.42 12.22 13.64 64.66%
P/EPS 86.81 41.86 47.25 59.00 52.48 35.78 55.92 34.03%
EY 1.15 2.39 2.12 1.69 1.91 2.79 1.79 -25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.92 0.94 0.94 0.87 0.81 8.06%

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