[AYER] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 71.91%
YoY- 56.83%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 36,584 32,662 29,579 40,413 32,927 20,220 13,433 94.90%
PBT 15,302 12,413 14,113 18,500 11,395 10,485 6,887 70.19%
Tax -3,911 -3,279 -3,730 -4,694 -3,364 -2,413 -1,659 77.03%
NP 11,391 9,134 10,383 13,806 8,031 8,072 5,228 67.98%
-
NP to SH 11,391 9,134 10,383 13,806 8,031 8,072 5,228 67.98%
-
Tax Rate 25.56% 26.42% 26.43% 25.37% 29.52% 23.01% 24.09% -
Total Cost 25,193 23,528 19,196 26,607 24,896 12,148 8,205 111.10%
-
Net Worth 582,356 570,379 577,116 566,637 552,415 544,929 544,929 4.52%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 582,356 570,379 577,116 566,637 552,415 544,929 544,929 4.52%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.14% 27.97% 35.10% 34.16% 24.39% 39.92% 38.92% -
ROE 1.96% 1.60% 1.80% 2.44% 1.45% 1.48% 0.96% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 48.87 43.63 39.52 53.99 43.99 27.01 17.95 94.85%
EPS 15.22 12.20 13.87 18.44 10.73 10.78 6.98 68.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.78 7.62 7.71 7.57 7.38 7.28 7.28 4.52%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 48.87 43.63 39.51 53.98 43.98 27.01 17.94 94.93%
EPS 15.22 12.20 13.87 18.44 10.73 10.78 6.98 68.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7788 7.6189 7.7088 7.5689 7.3789 7.2789 7.2789 4.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.39 6.90 6.70 6.60 6.30 5.90 5.80 -
P/RPS 15.12 15.81 16.96 12.22 14.32 21.84 32.32 -39.70%
P/EPS 48.56 56.55 48.30 35.78 58.72 54.71 83.04 -30.04%
EY 2.06 1.77 2.07 2.79 1.70 1.83 1.20 43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.87 0.87 0.85 0.81 0.80 12.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 24/05/23 28/02/23 24/11/22 24/08/22 27/05/22 -
Price 7.19 7.20 7.28 6.60 6.00 6.00 6.16 -
P/RPS 14.71 16.50 18.42 12.22 13.64 22.21 34.33 -43.13%
P/EPS 47.25 59.00 52.48 35.78 55.92 55.64 88.20 -34.01%
EY 2.12 1.69 1.91 2.79 1.79 1.80 1.13 52.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.94 0.87 0.81 0.82 0.85 5.41%

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