[AYER] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
14-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -24.94%
YoY- -53.12%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 35,000 67,418 58,268 56,708 52,700 80,852 75,988 -40.33%
PBT 8,004 17,931 13,958 12,366 16,128 27,908 22,312 -49.48%
Tax -2,056 -4,616 -3,084 -3,842 -4,772 -7,757 -6,550 -53.78%
NP 5,948 13,315 10,874 8,524 11,356 20,151 15,761 -47.74%
-
NP to SH 5,948 13,315 10,874 8,524 11,356 20,151 15,761 -47.74%
-
Tax Rate 25.69% 25.74% 22.09% 31.07% 29.59% 27.79% 29.36% -
Total Cost 29,052 54,103 47,393 48,184 41,344 60,701 60,226 -38.46%
-
Net Worth 523,222 523,222 517,234 513,491 515,737 512,743 506,006 2.25%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,368 - - - 3,742 - -
Div Payout % - 25.30% - - - 18.57% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 523,222 523,222 517,234 513,491 515,737 512,743 506,006 2.25%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.99% 19.75% 18.66% 15.03% 21.55% 24.92% 20.74% -
ROE 1.14% 2.54% 2.10% 1.66% 2.20% 3.93% 3.11% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 46.76 90.07 77.84 75.76 70.40 108.01 101.52 -40.33%
EPS 7.96 17.79 14.53 11.38 15.16 26.92 21.05 -47.67%
DPS 0.00 4.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 6.99 6.99 6.91 6.86 6.89 6.85 6.76 2.25%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 46.75 90.05 77.83 75.75 70.39 108.00 101.50 -40.33%
EPS 7.95 17.79 14.53 11.39 15.17 26.92 21.05 -47.72%
DPS 0.00 4.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 6.989 6.989 6.909 6.859 6.889 6.849 6.759 2.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 5.55 4.44 4.10 4.70 4.43 4.60 5.20 -
P/RPS 11.87 4.93 5.27 6.20 6.29 4.26 5.12 75.07%
P/EPS 69.84 24.96 28.22 41.27 29.20 17.09 24.70 99.83%
EY 1.43 4.01 3.54 2.42 3.42 5.85 4.05 -50.01%
DY 0.00 1.01 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.79 0.64 0.59 0.69 0.64 0.67 0.77 1.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/05/20 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 21/11/18 -
Price 5.14 5.30 4.10 4.30 4.62 4.20 4.60 -
P/RPS 10.99 5.88 5.27 5.68 6.56 3.89 4.53 80.45%
P/EPS 64.68 29.80 28.22 37.76 30.45 15.60 21.85 106.02%
EY 1.55 3.36 3.54 2.65 3.28 6.41 4.58 -51.40%
DY 0.00 0.85 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 0.74 0.76 0.59 0.63 0.67 0.61 0.68 5.79%

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