[AYER] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 159.83%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 53,732 75,947 58,490 54,098 41,660 49,123 47,032 9.29%
PBT 27,548 23,457 15,617 7,432 2,824 11,217 13,952 57.45%
Tax -6,636 -5,886 -3,926 -1,882 -688 -3,400 -4,460 30.36%
NP 20,912 17,571 11,690 5,550 2,136 7,817 9,492 69.39%
-
NP to SH 20,912 17,571 11,690 5,550 2,136 7,817 9,492 69.39%
-
Tax Rate 24.09% 25.09% 25.14% 25.32% 24.36% 30.31% 31.97% -
Total Cost 32,820 58,376 46,800 48,548 39,524 41,306 37,540 -8.57%
-
Net Worth 544,929 538,941 529,959 523,971 525,468 524,719 523,971 2.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,068 - -
Div Payout % - - - - - 39.26% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 544,929 538,941 529,959 523,971 525,468 524,719 523,971 2.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 38.92% 23.14% 19.99% 10.26% 5.13% 15.91% 20.18% -
ROE 3.84% 3.26% 2.21% 1.06% 0.41% 1.49% 1.81% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 71.78 101.46 78.14 72.27 55.66 65.63 62.83 9.29%
EPS 27.92 23.47 15.61 7.42 2.84 10.44 12.68 69.33%
DPS 0.00 0.00 0.00 0.00 0.00 4.10 0.00 -
NAPS 7.28 7.20 7.08 7.00 7.02 7.01 7.00 2.65%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 71.77 101.45 78.13 72.26 55.65 65.62 62.82 9.29%
EPS 27.93 23.47 15.62 7.41 2.85 10.44 12.68 69.37%
DPS 0.00 0.00 0.00 0.00 0.00 4.10 0.00 -
NAPS 7.2789 7.1989 7.0789 6.999 7.0189 7.0089 6.999 2.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 5.80 5.55 5.80 5.38 5.55 5.60 5.25 -
P/RPS 8.08 5.47 7.42 7.44 9.97 8.53 8.36 -2.24%
P/EPS 20.76 23.64 37.14 72.56 194.49 53.62 41.40 -36.90%
EY 4.82 4.23 2.69 1.38 0.51 1.86 2.42 58.36%
DY 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 0.80 0.77 0.82 0.77 0.79 0.80 0.75 4.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 -
Price 6.16 5.50 5.23 5.50 0.00 0.00 5.50 -
P/RPS 8.58 5.42 6.69 7.61 0.00 0.00 8.75 -1.30%
P/EPS 22.05 23.43 33.49 74.18 0.00 0.00 43.37 -36.32%
EY 4.54 4.27 2.99 1.35 0.00 0.00 2.31 56.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.74 0.79 0.00 0.00 0.79 5.00%

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 ⃤ & 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