[AYER] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.51%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 32,662 29,579 40,413 32,927 20,220 13,433 32,079 1.21%
PBT 12,413 14,113 18,500 11,395 10,485 6,887 11,744 3.77%
Tax -3,279 -3,730 -4,694 -3,364 -2,413 -1,659 -2,941 7.54%
NP 9,134 10,383 13,806 8,031 8,072 5,228 8,803 2.49%
-
NP to SH 9,134 10,383 13,806 8,031 8,072 5,228 8,803 2.49%
-
Tax Rate 26.42% 26.43% 25.37% 29.52% 23.01% 24.09% 25.04% -
Total Cost 23,528 19,196 26,607 24,896 12,148 8,205 23,276 0.72%
-
Net Worth 570,379 577,116 566,637 552,415 544,929 544,929 538,941 3.86%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 570,379 577,116 566,637 552,415 544,929 544,929 538,941 3.86%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 27.97% 35.10% 34.16% 24.39% 39.92% 38.92% 27.44% -
ROE 1.60% 1.80% 2.44% 1.45% 1.48% 0.96% 1.63% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 43.63 39.52 53.99 43.99 27.01 17.95 42.86 1.19%
EPS 12.20 13.87 18.44 10.73 10.78 6.98 11.76 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.62 7.71 7.57 7.38 7.28 7.28 7.20 3.86%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 43.63 39.52 53.99 43.99 27.01 17.95 42.86 1.19%
EPS 12.20 13.87 18.44 10.73 10.78 6.98 11.76 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.62 7.71 7.57 7.38 7.28 7.28 7.20 3.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 6.90 6.70 6.60 6.30 5.90 5.80 5.55 -
P/RPS 15.81 16.96 12.22 14.32 21.84 32.32 12.95 14.27%
P/EPS 56.55 48.30 35.78 58.72 54.71 83.04 47.19 12.85%
EY 1.77 2.07 2.79 1.70 1.83 1.20 2.12 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.87 0.85 0.81 0.80 0.77 11.81%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 24/05/23 28/02/23 24/11/22 24/08/22 27/05/22 25/02/22 -
Price 7.20 7.28 6.60 6.00 6.00 6.16 5.50 -
P/RPS 16.50 18.42 12.22 13.64 22.21 34.33 12.83 18.31%
P/EPS 59.00 52.48 35.78 55.92 55.64 88.20 46.77 16.79%
EY 1.69 1.91 2.79 1.79 1.80 1.13 2.14 -14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.87 0.81 0.82 0.85 0.76 15.26%

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