[AYER] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -39.21%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 41,660 49,123 47,032 34,152 35,000 67,418 58,268 -20.02%
PBT 2,824 11,217 13,952 6,840 8,004 17,931 13,958 -65.50%
Tax -688 -3,400 -4,460 -3,224 -2,056 -4,616 -3,084 -63.18%
NP 2,136 7,817 9,492 3,616 5,948 13,315 10,874 -66.17%
-
NP to SH 2,136 7,817 9,492 3,616 5,948 13,315 10,874 -66.17%
-
Tax Rate 24.36% 30.31% 31.97% 47.13% 25.69% 25.74% 22.09% -
Total Cost 39,524 41,306 37,540 30,536 29,052 54,103 47,393 -11.39%
-
Net Worth 525,468 524,719 523,971 522,473 523,222 523,222 517,234 1.05%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 3,068 - - - 3,368 - -
Div Payout % - 39.26% - - - 25.30% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 525,468 524,719 523,971 522,473 523,222 523,222 517,234 1.05%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.13% 15.91% 20.18% 10.59% 16.99% 19.75% 18.66% -
ROE 0.41% 1.49% 1.81% 0.69% 1.14% 2.54% 2.10% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 55.66 65.63 62.83 45.63 46.76 90.07 77.84 -20.01%
EPS 2.84 10.44 12.68 4.84 7.96 17.79 14.53 -66.28%
DPS 0.00 4.10 0.00 0.00 0.00 4.50 0.00 -
NAPS 7.02 7.01 7.00 6.98 6.99 6.99 6.91 1.05%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 55.65 65.62 62.82 45.62 46.75 90.05 77.83 -20.02%
EPS 2.85 10.44 12.68 4.83 7.95 17.79 14.53 -66.20%
DPS 0.00 4.10 0.00 0.00 0.00 4.50 0.00 -
NAPS 7.0189 7.0089 6.999 6.979 6.989 6.989 6.909 1.05%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.55 5.60 5.25 5.36 5.55 4.44 4.10 -
P/RPS 9.97 8.53 8.36 11.75 11.87 4.93 5.27 52.90%
P/EPS 194.49 53.62 41.40 110.95 69.84 24.96 28.22 261.72%
EY 0.51 1.86 2.42 0.90 1.43 4.01 3.54 -72.48%
DY 0.00 0.73 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 0.79 0.80 0.75 0.77 0.79 0.64 0.59 21.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 25/11/20 26/08/20 12/05/20 21/02/20 19/11/19 -
Price 0.00 0.00 5.50 5.55 5.14 5.30 4.10 -
P/RPS 0.00 0.00 8.75 12.16 10.99 5.88 5.27 -
P/EPS 0.00 0.00 43.37 114.89 64.68 29.80 28.22 -
EY 0.00 0.00 2.31 0.87 1.55 3.36 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.00 0.00 0.79 0.80 0.74 0.76 0.59 -

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