[AYER] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
12-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.15%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 49,123 58,991 56,140 62,993 67,418 67,562 70,333 -21.19%
PBT 11,217 17,926 15,168 15,900 17,931 21,643 21,899 -35.85%
Tax -3,400 -5,648 -4,307 -3,937 -4,616 -5,157 -6,578 -35.46%
NP 7,817 12,278 10,861 11,963 13,315 16,486 15,321 -36.01%
-
NP to SH 7,817 12,278 10,861 11,963 13,315 16,486 15,321 -36.01%
-
Tax Rate 30.31% 31.51% 28.40% 24.76% 25.74% 23.83% 30.04% -
Total Cost 41,306 46,713 45,279 51,030 54,103 51,076 55,012 -17.31%
-
Net Worth 524,719 523,971 522,473 523,222 523,222 517,234 513,491 1.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,068 3,368 3,368 3,368 3,368 3,742 3,742 -12.34%
Div Payout % 39.26% 27.43% 31.01% 28.16% 25.30% 22.70% 24.43% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 524,719 523,971 522,473 523,222 523,222 517,234 513,491 1.44%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 15.91% 20.81% 19.35% 18.99% 19.75% 24.40% 21.78% -
ROE 1.49% 2.34% 2.08% 2.29% 2.54% 3.19% 2.98% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.63 78.81 75.00 84.16 90.07 90.26 93.96 -21.19%
EPS 10.44 16.40 14.51 15.98 17.79 22.02 20.47 -36.03%
DPS 4.10 4.50 4.50 4.50 4.50 5.00 5.00 -12.33%
NAPS 7.01 7.00 6.98 6.99 6.99 6.91 6.86 1.44%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.63 78.81 75.00 84.16 90.07 90.26 93.96 -21.19%
EPS 10.44 16.40 14.51 15.98 17.79 22.02 20.47 -36.03%
DPS 4.10 4.50 4.50 4.50 4.50 5.00 5.00 -12.33%
NAPS 7.01 7.00 6.98 6.99 6.99 6.91 6.86 1.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.60 5.25 5.36 5.55 4.44 4.10 4.70 -
P/RPS 8.53 6.66 7.15 6.59 4.93 4.54 5.00 42.54%
P/EPS 53.62 32.01 36.94 34.73 24.96 18.62 22.96 75.57%
EY 1.86 3.12 2.71 2.88 4.01 5.37 4.35 -43.09%
DY 0.73 0.86 0.84 0.81 1.01 1.22 1.06 -21.92%
P/NAPS 0.80 0.75 0.77 0.79 0.64 0.59 0.69 10.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 -
Price 0.00 5.50 5.55 5.14 5.30 4.10 4.30 -
P/RPS 0.00 6.98 7.40 6.11 5.88 4.54 4.58 -
P/EPS 0.00 33.53 38.25 32.16 29.80 18.62 21.01 -
EY 0.00 2.98 2.61 3.11 3.36 5.37 4.76 -
DY 0.00 0.82 0.81 0.88 0.85 1.22 1.16 -
P/NAPS 0.00 0.79 0.80 0.74 0.76 0.59 0.63 -

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