[AYER] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 18.2%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 75,884 118,316 53,732 41,660 35,000 52,700 64,632 2.70%
PBT 33,888 56,452 27,548 2,824 8,004 16,128 13,188 17.01%
Tax -8,676 -14,920 -6,636 -688 -2,056 -4,772 -4,436 11.81%
NP 25,212 41,532 20,912 2,136 5,948 11,356 8,752 19.26%
-
NP to SH 25,212 41,532 20,912 2,136 5,948 11,356 8,752 19.26%
-
Tax Rate 25.60% 26.43% 24.09% 24.36% 25.69% 29.59% 33.64% -
Total Cost 50,672 76,784 32,820 39,524 29,052 41,344 55,880 -1.61%
-
Net Worth 601,818 577,116 544,929 525,468 523,222 515,737 500,018 3.13%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 601,818 577,116 544,929 525,468 523,222 515,737 500,018 3.13%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 33.22% 35.10% 38.92% 5.13% 16.99% 21.55% 13.54% -
ROE 4.19% 7.20% 3.84% 0.41% 1.14% 2.20% 1.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 101.38 158.06 71.78 55.66 46.76 70.40 86.35 2.70%
EPS 33.68 55.48 27.92 2.84 7.96 15.16 11.68 19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.04 7.71 7.28 7.02 6.99 6.89 6.68 3.13%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 101.36 158.04 71.77 55.65 46.75 70.39 86.33 2.70%
EPS 33.68 55.48 27.93 2.85 7.95 15.17 11.69 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0388 7.7088 7.2789 7.0189 6.989 6.889 6.679 3.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 7.00 6.70 5.80 5.55 5.55 4.43 6.40 -
P/RPS 6.90 4.24 8.08 9.97 11.87 6.29 7.41 -1.18%
P/EPS 20.78 12.08 20.76 194.49 69.84 29.20 54.74 -14.89%
EY 4.81 8.28 4.82 0.51 1.43 3.42 1.83 17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.80 0.79 0.79 0.64 0.96 -1.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 24/05/23 27/05/22 25/05/21 12/05/20 13/05/19 23/05/18 -
Price 7.31 7.28 6.16 0.00 5.14 4.62 5.70 -
P/RPS 7.21 4.61 8.58 0.00 10.99 6.56 6.60 1.48%
P/EPS 21.70 13.12 22.05 0.00 64.68 30.45 48.75 -12.60%
EY 4.61 7.62 4.54 0.00 1.55 3.28 2.05 14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.85 0.00 0.74 0.67 0.85 1.14%

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