Highlights

[AYER] YoY Quarter Result on 2020-06-30 [#2]

Stock [AYER]: AYER HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -78.41%    YoY -     -77.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Revenue 8,326 15,179 22,715 6,671 15,937 22,158 34,582 -21.92%
  YoY % -45.15% -33.18% 240.50% -58.14% -28.08% -35.93% -
  Horiz. % 24.08% 43.89% 65.68% 19.29% 46.08% 64.07% 100.00%
PBT 1,419 2,151 8,895 -597 2,346 6,763 20,583 -37.18%
  YoY % -34.03% -75.82% 1,589.95% -125.45% -65.31% -67.14% -
  Horiz. % 6.89% 10.45% 43.22% -2.90% 11.40% 32.86% 100.00%
Tax -1,098 -728 -1,991 -217 -446 -1,658 -5,248 -23.81%
  YoY % -50.82% 63.44% -817.51% 51.35% 73.10% 68.41% -
  Horiz. % 20.92% 13.87% 37.94% 4.13% 8.50% 31.59% 100.00%
NP 321 1,423 6,904 -814 1,900 5,105 15,335 -48.93%
  YoY % -77.44% -79.39% 948.16% -142.84% -62.78% -66.71% -
  Horiz. % 2.09% 9.28% 45.02% -5.31% 12.39% 33.29% 100.00%
NP to SH 321 1,423 6,904 -814 1,900 5,105 15,335 -48.93%
  YoY % -77.44% -79.39% 948.16% -142.84% -62.78% -66.71% -
  Horiz. % 2.09% 9.28% 45.02% -5.31% 12.39% 33.29% 100.00%
Tax Rate 77.38 % 33.84 % 22.38 % - % 19.01 % 24.52 % 25.50 % 21.28%
  YoY % 128.66% 51.21% 0.00% 0.00% -22.47% -3.84% -
  Horiz. % 303.45% 132.71% 87.76% 0.00% 74.55% 96.16% 100.00%
Total Cost 8,005 13,756 15,811 7,485 14,037 17,053 19,247 -14.14%
  YoY % -41.81% -13.00% 111.24% -46.68% -17.69% -11.40% -
  Horiz. % 41.59% 71.47% 82.15% 38.89% 72.93% 88.60% 100.00%
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 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%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Net Worth 522,473 513,491 503,012 491,784 485,047 469,328 449,118 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 -
  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%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
NP Margin 3.86 % 9.37 % 30.39 % -12.20 % 11.92 % 23.04 % 44.34 % -34.58%
  YoY % -58.80% -69.17% 349.10% -202.35% -48.26% -48.04% -
  Horiz. % 8.71% 21.13% 68.54% -27.51% 26.88% 51.96% 100.00%
ROE 0.06 % 0.28 % 1.37 % -0.17 % 0.39 % 1.09 % 3.41 % -50.45%
  YoY % -78.57% -79.56% 905.88% -143.59% -64.22% -68.04% -
  Horiz. % 1.76% 8.21% 40.18% -4.99% 11.44% 31.96% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 11.12 20.28 30.35 8.91 21.29 29.60 46.20 -21.93%
  YoY % -45.17% -33.18% 240.63% -58.15% -28.07% -35.93% -
  Horiz. % 24.07% 43.90% 65.69% 19.29% 46.08% 64.07% 100.00%
EPS 0.43 1.90 9.22 -1.09 2.54 6.82 20.49 -48.91%
  YoY % -77.37% -79.39% 945.87% -142.91% -62.76% -66.72% -
  Horiz. % 2.10% 9.27% 45.00% -5.32% 12.40% 33.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.9800 6.8600 6.7200 6.5700 6.4800 6.2700 6.0000 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%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
RPS 11.12 20.28 30.35 8.91 21.29 29.60 46.20 -21.93%
  YoY % -45.17% -33.18% 240.63% -58.15% -28.07% -35.93% -
  Horiz. % 24.07% 43.90% 65.69% 19.29% 46.08% 64.07% 100.00%
EPS 0.43 1.90 9.22 -1.09 2.54 6.82 20.49 -48.91%
  YoY % -77.37% -79.39% 945.87% -142.91% -62.76% -66.72% -
  Horiz. % 2.10% 9.27% 45.00% -5.32% 12.40% 33.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.9800 6.8600 6.7200 6.5700 6.4800 6.2700 6.0000 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%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/09/15 30/09/14 -
Price 5.3600 4.7000 5.5000 6.9000 6.2500 6.8000 8.8000 -
P/RPS 48.19 23.18 18.12 77.42 0.00 22.97 19.05 17.50%
  YoY % 107.89% 27.92% -76.60% 0.00% 0.00% 20.58% -
  Horiz. % 252.97% 121.68% 95.12% 406.40% 0.00% 120.58% 100.00%
P/EPS 1,249.88 247.23 59.63 -634.50 0.00 99.71 42.95 79.66%
  YoY % 405.55% 314.61% 109.40% 0.00% 0.00% 132.15% -
  Horiz. % 2,910.08% 575.62% 138.84% -1,477.30% 0.00% 232.15% 100.00%
EY 0.08 0.40 1.68 -0.16 0.00 1.00 2.33 -44.35%
  YoY % -80.00% -76.19% 1,150.00% 0.00% 0.00% -57.08% -
  Horiz. % 3.43% 17.17% 72.10% -6.87% 0.00% 42.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.69 0.82 1.05 1.04 1.08 1.47 -10.63%
  YoY % 11.59% -15.85% -21.90% 0.96% -3.70% -26.53% -
  Horiz. % 52.38% 46.94% 55.78% 71.43% 70.75% 73.47% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/09/15 30/09/14 CAGR
Date 26/08/20 14/08/19 21/08/18 29/08/17 16/08/16 24/11/15 19/11/14 -
Price 5.5500 4.3000 5.3000 7.0500 6.2100 6.8000 7.7100 -
P/RPS 49.90 21.20 17.47 79.11 0.00 22.97 16.69 20.97%
  YoY % 135.38% 21.35% -77.92% 0.00% 0.00% 37.63% -
  Horiz. % 298.98% 127.02% 104.67% 474.00% 0.00% 137.63% 100.00%
P/EPS 1,294.19 226.19 57.46 -648.30 0.00 99.71 37.63 84.95%
  YoY % 472.17% 293.65% 108.86% 0.00% 0.00% 164.97% -
  Horiz. % 3,439.25% 601.09% 152.70% -1,722.83% 0.00% 264.97% 100.00%
EY 0.08 0.44 1.74 -0.15 0.00 1.00 2.66 -45.61%
  YoY % -81.82% -74.71% 1,260.00% 0.00% 0.00% -62.41% -
  Horiz. % 3.01% 16.54% 65.41% -5.64% 0.00% 37.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.63 0.79 1.07 1.04 1.08 1.29 -7.97%
  YoY % 26.98% -20.25% -26.17% 2.88% -3.70% -16.28% -
  Horiz. % 62.02% 48.84% 61.24% 82.95% 80.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS