[AYER] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 357.74%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Revenue 18,198 15,347 18,118 10,590 16,455 18,338 26,325 -5.32%
PBT 7,044 4,286 4,542 2,094 3,210 8,732 15,299 -10.84%
Tax -1,733 -392 -1,813 4 -213 -1,657 -3,698 -10.61%
NP 5,311 3,894 2,729 2,098 2,997 7,075 11,601 -10.92%
-
NP to SH 5,311 3,894 2,729 2,098 2,997 6,998 11,601 -10.92%
-
Tax Rate 24.60% 9.15% 39.92% -0.19% 6.64% 18.98% 24.17% -
Total Cost 12,887 11,453 15,389 8,492 13,458 11,263 14,724 -1.95%
-
Net Worth 523,971 517,234 506,006 493,281 481,018 449,118 456,603 2.05%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Net Worth 523,971 517,234 506,006 493,281 481,018 449,118 456,603 2.05%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
NP Margin 29.18% 25.37% 15.06% 19.81% 18.21% 38.58% 44.07% -
ROE 1.01% 0.75% 0.54% 0.43% 0.62% 1.56% 2.54% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
RPS 24.31 20.50 24.20 14.15 21.96 24.50 35.17 -5.32%
EPS 7.10 5.20 3.65 2.80 4.00 9.35 15.50 -10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 6.91 6.76 6.59 6.42 6.00 6.10 2.05%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
RPS 24.31 20.50 24.20 14.15 21.96 24.50 35.17 -5.32%
EPS 7.10 5.20 3.65 2.80 4.00 9.35 15.50 -10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 6.91 6.76 6.59 6.42 6.00 6.10 2.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/12/14 31/12/13 -
Price 5.25 4.10 5.20 7.00 6.18 6.62 5.70 -
P/RPS 21.59 20.00 21.48 49.48 0.00 27.02 16.21 4.33%
P/EPS 73.99 78.81 142.63 249.75 0.00 70.81 36.78 10.90%
EY 1.35 1.27 0.70 0.40 0.00 1.41 2.72 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.77 1.06 1.03 1.10 0.93 -3.13%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Date 25/11/20 19/11/19 21/11/18 30/11/17 15/11/16 17/02/15 27/02/14 -
Price 5.50 4.10 4.60 6.70 6.95 6.80 6.70 -
P/RPS 22.62 20.00 19.00 47.36 0.00 27.76 19.05 2.57%
P/EPS 77.52 78.81 126.17 239.04 0.00 72.74 43.23 9.03%
EY 1.29 1.27 0.79 0.42 0.00 1.37 2.31 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.68 1.02 1.16 1.13 1.10 -4.78%

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