[AYER] YoY TTM 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- -5.42%
YoY- -13.85%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Revenue 58,991 67,562 73,100 56,272 85,755 87,198 99,514 -7.45%
PBT 17,926 21,643 19,915 18,616 22,897 55,368 49,786 -14.03%
Tax -5,648 -5,157 -6,243 -2,943 -4,617 -13,387 -8,538 -5.93%
NP 12,278 16,486 13,672 15,673 18,280 41,981 41,248 -16.42%
-
NP to SH 12,278 16,486 13,672 15,673 18,192 41,904 41,248 -16.42%
-
Tax Rate 31.51% 23.83% 31.35% 15.81% 20.16% 24.18% 17.15% -
Total Cost 46,713 51,076 59,428 40,599 67,475 45,217 58,266 -3.21%
-
Net Worth 523,971 517,234 506,006 493,281 480,556 449,118 456,603 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 3,368 3,742 3,742 3,742 7,484 26,198 14,970 -19.81%
Div Payout % 27.43% 22.70% 27.37% 23.88% 41.14% 62.52% 36.29% -
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 523,971 517,234 506,006 493,281 480,556 449,118 456,603 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 20.81% 24.40% 18.70% 27.85% 21.32% 48.14% 41.45% -
ROE 2.34% 3.19% 2.70% 3.18% 3.79% 9.33% 9.03% -
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 78.81 90.26 97.66 75.18 114.56 116.49 132.95 -7.45%
EPS 16.40 22.02 18.27 20.94 24.30 55.98 55.11 -16.42%
DPS 4.50 5.00 5.00 5.00 10.00 35.00 20.00 -19.81%
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 78.81 90.26 97.66 75.18 114.56 116.49 132.95 -7.45%
EPS 16.40 22.02 18.27 20.94 24.30 55.98 55.11 -16.42%
DPS 4.50 5.00 5.00 5.00 10.00 35.00 20.00 -19.81%
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 6.66 4.54 5.32 9.31 5.39 5.68 4.29 6.72%
P/EPS 32.01 18.62 28.47 33.43 25.43 11.83 10.34 18.21%
EY 3.12 5.37 3.51 2.99 3.93 8.46 9.67 -15.42%
DY 0.86 1.22 0.96 0.71 1.62 5.29 3.51 -18.80%
P/NAPS 0.75 0.59 0.77 1.06 0.96 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 6.98 4.54 4.71 8.91 6.07 5.84 5.04 4.94%
P/EPS 33.53 18.62 25.18 32.00 28.60 12.15 12.16 16.20%
EY 2.98 5.37 3.97 3.13 3.50 8.23 8.22 -13.95%
DY 0.82 1.22 1.09 0.75 1.44 5.15 2.99 -17.43%
P/NAPS 0.79 0.59 0.68 1.02 1.08 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