[AYER] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.75%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 67,418 80,852 52,268 88,814 102,280 98,445 51,751 3.99%
PBT 17,931 27,908 15,960 25,209 58,445 61,843 15,761 1.92%
Tax -4,616 -7,757 -3,595 -5,244 -14,435 -14,740 -1,065 24.24%
NP 13,315 20,151 12,365 19,965 44,010 47,103 14,696 -1.45%
-
NP to SH 13,315 20,151 12,365 19,965 43,933 47,103 14,696 -1.45%
-
Tax Rate 25.74% 27.79% 22.53% 20.80% 24.70% 23.83% 6.76% -
Total Cost 54,103 60,701 39,903 68,849 58,270 51,342 37,055 5.76%
-
Net Worth 523,222 512,743 495,526 485,795 487,249 469,328 434,895 2.77%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,368 3,742 3,742 11,226 23,950 26,198 14,970 -19.81%
Div Payout % 25.30% 18.57% 30.27% 56.23% 54.52% 55.62% 101.87% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 523,222 512,743 495,526 485,795 487,249 469,328 434,895 2.77%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.75% 24.92% 23.66% 22.48% 43.03% 47.85% 28.40% -
ROE 2.54% 3.93% 2.50% 4.11% 9.02% 10.04% 3.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 90.07 108.01 69.83 118.65 136.65 131.52 69.14 3.99%
EPS 17.79 26.92 16.52 26.67 58.70 62.93 19.63 -1.44%
DPS 4.50 5.00 5.00 15.00 32.00 35.00 20.00 -19.81%
NAPS 6.99 6.85 6.62 6.49 6.51 6.27 5.81 2.77%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 90.05 108.00 69.82 118.63 136.62 131.50 69.13 3.99%
EPS 17.79 26.92 16.52 26.67 58.68 62.92 19.63 -1.44%
DPS 4.50 5.00 5.00 15.00 31.99 34.99 20.00 -19.81%
NAPS 6.989 6.849 6.619 6.489 6.5084 6.2691 5.8091 2.77%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/03/15 31/03/14 29/03/13 -
Price 4.44 4.60 6.70 6.40 7.00 7.00 5.04 -
P/RPS 4.93 4.26 9.60 5.39 5.12 5.32 7.29 -5.62%
P/EPS 24.96 17.09 40.56 23.99 11.93 11.12 25.67 -0.41%
EY 4.01 5.85 2.47 4.17 8.39 8.99 3.90 0.41%
DY 1.01 1.09 0.75 2.34 4.57 5.00 3.97 -18.33%
P/NAPS 0.64 0.67 1.01 0.99 1.08 1.12 0.87 -4.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/02/20 28/02/19 27/02/18 22/02/17 26/05/15 07/05/14 29/05/13 -
Price 5.30 4.20 6.80 6.89 6.70 7.40 5.65 -
P/RPS 5.88 3.89 9.74 5.81 4.90 5.63 8.17 -4.75%
P/EPS 29.80 15.60 41.16 25.83 11.41 11.76 28.78 0.51%
EY 3.36 6.41 2.43 3.87 8.76 8.50 3.47 -0.47%
DY 0.85 1.19 0.74 2.18 4.78 4.73 3.54 -19.03%
P/NAPS 0.76 0.61 1.03 1.06 1.03 1.18 0.97 -3.54%

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