[AYER] YoY Quarter 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- -71.18%
YoY- -47.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 29,579 13,433 10,415 8,750 13,175 16,158 18,898 7.74%
PBT 14,113 6,887 706 2,001 4,032 3,297 11,282 3.80%
Tax -3,730 -1,659 -172 -514 -1,193 -1,109 -2,052 10.46%
NP 10,383 5,228 534 1,487 2,839 2,188 9,230 1.98%
-
NP to SH 10,383 5,228 534 1,487 2,839 2,188 9,230 1.98%
-
Tax Rate 26.43% 24.09% 24.36% 25.69% 29.59% 33.64% 18.19% -
Total Cost 19,196 8,205 9,881 7,263 10,336 13,970 9,668 12.10%
-
Net Worth 577,116 544,929 525,468 523,222 515,737 500,018 495,526 2.57%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 577,116 544,929 525,468 523,222 515,737 500,018 495,526 2.57%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 35.10% 38.92% 5.13% 16.99% 21.55% 13.54% 48.84% -
ROE 1.80% 0.96% 0.10% 0.28% 0.55% 0.44% 1.86% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.52 17.95 13.91 11.69 17.60 21.59 25.25 7.74%
EPS 13.87 6.98 0.71 1.99 3.79 2.92 12.33 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.71 7.28 7.02 6.99 6.89 6.68 6.62 2.57%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.51 17.94 13.91 11.69 17.60 21.58 25.24 7.75%
EPS 13.87 6.98 0.71 1.99 3.79 2.92 12.33 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7088 7.2789 7.0189 6.989 6.889 6.679 6.619 2.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 6.70 5.80 5.55 5.55 4.43 6.40 6.85 -
P/RPS 16.96 32.32 39.89 47.48 25.17 29.65 27.13 -7.52%
P/EPS 48.30 83.04 777.97 279.38 116.80 218.95 55.55 -2.30%
EY 2.07 1.20 0.13 0.36 0.86 0.46 1.80 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.79 0.79 0.64 0.96 1.03 -2.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 27/05/22 25/05/21 12/05/20 13/05/19 23/05/18 26/05/17 -
Price 7.28 6.16 0.00 5.14 4.62 5.70 6.88 -
P/RPS 18.42 34.33 0.00 43.97 26.25 26.41 27.25 -6.31%
P/EPS 52.48 88.20 0.00 258.74 121.81 195.00 55.80 -1.01%
EY 1.91 1.13 0.00 0.39 0.82 0.51 1.79 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.00 0.74 0.67 0.85 1.04 -1.67%

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