[AYER] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	56,140	70,333	65,572	62,137	91,458	81,704	95,185	-8.76%
YoY %	-20.18%	7.26%	5.53%	-32.06%	11.94%	-14.16%	-	-
Horiz. %	58.98%	73.89%	68.89%	65.28%	96.08%	85.84%	100.00%	-
PBT	15,168	21,899	17,467	19,732	26,450	36,095	61,935	-21.69%
YoY %	-30.74%	25.37%	-11.48%	-25.40%	-26.72%	-41.72%	-	-
Horiz. %	24.49%	35.36%	28.20%	31.86%	42.71%	58.28%	100.00%	-
Tax	-4,307	-6,578	-4,426	-3,160	-6,062	-8,803	-15,428	-19.89%
YoY %	34.52%	-48.62%	-40.06%	47.87%	31.14%	42.94%	-	-
Horiz. %	27.92%	42.64%	28.69%	20.48%	39.29%	57.06%	100.00%	-
NP	10,861	15,321	13,041	16,572	20,388	27,292	46,507	-22.33%
YoY %	-29.11%	17.48%	-21.31%	-18.72%	-25.30%	-41.32%	-	-
Horiz. %	23.35%	32.94%	28.04%	35.63%	43.84%	58.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,861	15,321	13,041	16,572	20,300	27,215	46,507	-22.33%
YoY %	-29.11%	17.48%	-21.31%	-18.36%	-25.41%	-41.48%	-	-
Horiz. %	23.35%	32.94%	28.04%	35.63%	43.65%	58.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.40%	30.04%	25.34%	16.01%	22.92%	24.39%	24.91%	-
YoY %	-5.46%	18.55%	58.28%	-30.15%	-6.03%	-2.09%	-	-
Horiz. %	114.01%	120.59%	101.73%	64.27%	92.01%	97.91%	100.00%	-
Total Cost	45,279	55,012	52,531	45,565	71,070	54,412	48,678	-1.25%
YoY %	-17.69%	4.72%	15.29%	-35.89%	30.61%	11.78%	-	-
Horiz. %	93.02%	113.01%	107.92%	93.60%	146.00%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	522,473	513,491	503,012	491,784	485,047	469,330	449,118	2.66%
YoY %	1.75%	2.08%	2.28%	1.39%	3.35%	4.50%	-	-
Horiz. %	116.33%	114.33%	112.00%	109.50%	108.00%	104.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Dividend
Div	3,368	3,742	3,742	3,742	7,484	23,950	26,198	-29.99%
YoY %	-9.99%	0.00%	0.00%	-50.00%	-68.75%	-8.58%	-	-
Horiz. %	12.86%	14.28%	14.28%	14.28%	28.57%	91.42%	100.00%	-
Div Payout %	31.01%	24.43%	28.70%	22.58%	36.87%	88.01%	56.33%	-
YoY %	26.93%	-14.88%	27.10%	-38.76%	-58.11%	56.24%	-	-
Horiz. %	55.05%	43.37%	50.95%	40.09%	65.45%	156.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	522,473	513,491	503,012	491,784	485,047	469,330	449,118	2.66%
YoY %	1.75%	2.08%	2.28%	1.39%	3.35%	4.50%	-	-
Horiz. %	116.33%	114.33%	112.00%	109.50%	108.00%	104.50%	100.00%	-
NOSH	74,853	74,853	74,853	74,853	74,853	74,853	74,853	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	19.35%	21.78%	19.89%	26.67%	22.29%	33.40%	48.86%	-
YoY %	-11.16%	9.50%	-25.42%	19.65%	-33.26%	-31.64%	-	-
Horiz. %	39.60%	44.58%	40.71%	54.58%	45.62%	68.36%	100.00%	-
ROE	2.08%	2.98%	2.59%	3.37%	4.19%	5.80%	10.36%	-
YoY %	-30.20%	15.06%	-23.15%	-19.57%	-27.76%	-44.02%	-	-
Horiz. %	20.08%	28.76%	25.00%	32.53%	40.44%	55.98%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Per Share
RPS	75.00	93.96	87.60	83.01	122.18	109.15	127.16	-8.76%
YoY %	-20.18%	7.26%	5.53%	-32.06%	11.94%	-14.16%	-	-
Horiz. %	58.98%	73.89%	68.89%	65.28%	96.08%	85.84%	100.00%	-
EPS	14.51	20.47	17.42	22.14	27.12	36.36	62.13	-22.33%
YoY %	-29.12%	17.51%	-21.32%	-18.36%	-25.41%	-41.48%	-	-
Horiz. %	23.35%	32.95%	28.04%	35.63%	43.65%	58.52%	100.00%	-
DPS	4.50	5.00	5.00	5.00	10.00	32.00	35.00	-29.98%
YoY %	-10.00%	0.00%	0.00%	-50.00%	-68.75%	-8.57%	-	-
Horiz. %	12.86%	14.29%	14.29%	14.29%	28.57%	91.43%	100.00%	-
NAPS	6.98	6.86	6.72	6.57	6.48	6.27	6.00	2.66%
YoY %	1.75%	2.08%	2.28%	1.39%	3.35%	4.50%	-	-
Horiz. %	116.33%	114.33%	112.00%	109.50%	108.00%	104.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 74,853
RPS	74.99	93.95	87.59	83.00	122.17	109.14	127.14	-8.76%
YoY %	-20.18%	7.26%	5.53%	-32.06%	11.94%	-14.16%	-	-
Horiz. %	58.98%	73.89%	68.89%	65.28%	96.09%	85.84%	100.00%	-
EPS	14.51	20.47	17.42	22.14	27.12	36.35	62.12	-22.33%
YoY %	-29.12%	17.51%	-21.32%	-18.36%	-25.39%	-41.48%	-	-
Horiz. %	23.36%	32.95%	28.04%	35.64%	43.66%	58.52%	100.00%	-
DPS	4.50	5.00	5.00	5.00	10.00	31.99	34.99	-29.98%
YoY %	-10.00%	0.00%	0.00%	-50.00%	-68.74%	-8.57%	-	-
Horiz. %	12.86%	14.29%	14.29%	14.29%	28.58%	91.43%	100.00%	-
NAPS	6.979	6.859	6.719	6.569	6.479	6.2691	5.9991	2.66%
YoY %	1.75%	2.08%	2.28%	1.39%	3.35%	4.50%	-	-
Horiz. %	116.33%	114.33%	112.00%	109.50%	108.00%	104.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/09/15	30/09/14	-
Price	5.36	4.70	5.50	6.90	6.25	6.80	8.80	-
P/RPS	7.15	5.00	6.28	8.31	5.12	6.23	6.92	0.56%
YoY %	43.00%	-20.38%	-24.43%	62.30%	-17.82%	-9.97%	-	-
Horiz. %	103.32%	72.25%	90.75%	120.09%	73.99%	90.03%	100.00%	-
P/EPS	36.94	22.96	31.57	31.17	23.05	18.70	14.16	18.13%
YoY %	60.89%	-27.27%	1.28%	35.23%	23.26%	32.06%	-	-
Horiz. %	260.88%	162.15%	222.95%	220.13%	162.78%	132.06%	100.00%	-
EY	2.71	4.35	3.17	3.21	4.34	5.35	7.06	-15.33%
YoY %	-37.70%	37.22%	-1.25%	-26.04%	-18.88%	-24.22%	-	-
Horiz. %	38.39%	61.61%	44.90%	45.47%	61.47%	75.78%	100.00%	-
DY	0.84	1.06	0.91	0.72	1.60	4.71	3.98	-23.69%
YoY %	-20.75%	16.48%	26.39%	-55.00%	-66.03%	18.34%	-	-
Horiz. %	21.11%	26.63%	22.86%	18.09%	40.20%	118.34%	100.00%	-
P/NAPS	0.77	0.69	0.82	1.05	0.96	1.08	1.47	-10.63%
YoY %	11.59%	-15.85%	-21.90%	9.38%	-11.11%	-26.53%	-	-
Horiz. %	52.38%	46.94%	55.78%	71.43%	65.31%	73.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	14/08/19	21/08/18	29/08/17	16/08/16	24/11/15	19/11/14	-
Price	5.55	4.30	5.30	7.05	6.21	6.80	7.71	-
P/RPS	7.40	4.58	6.05	8.49	5.08	6.23	6.06	3.53%
YoY %	61.57%	-24.30%	-28.74%	67.13%	-18.46%	2.81%	-	-
Horiz. %	122.11%	75.58%	99.83%	140.10%	83.83%	102.81%	100.00%	-
P/EPS	38.25	21.01	30.42	31.84	22.90	18.70	12.41	21.60%
YoY %	82.06%	-30.93%	-4.46%	39.04%	22.46%	50.68%	-	-
Horiz. %	308.22%	169.30%	245.12%	256.57%	184.53%	150.68%	100.00%	-
EY	2.61	4.76	3.29	3.14	4.37	5.35	8.06	-17.79%
YoY %	-45.17%	44.68%	4.78%	-28.15%	-18.32%	-33.62%	-	-
Horiz. %	32.38%	59.06%	40.82%	38.96%	54.22%	66.38%	100.00%	-
DY	0.81	1.16	0.94	0.71	1.61	4.71	4.54	-25.88%
YoY %	-30.17%	23.40%	32.39%	-55.90%	-65.82%	3.74%	-	-
Horiz. %	17.84%	25.55%	20.70%	15.64%	35.46%	103.74%	100.00%	-
P/NAPS	0.80	0.63	0.79	1.07	0.96	1.08	1.29	-7.96%
YoY %	26.98%	-20.25%	-26.17%	11.46%	-11.11%	-16.28%	-	-
Horiz. %	62.02%	48.84%	61.24%	82.95%	74.42%	83.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos