[AYER] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 27.2%
YoY- 379.28%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 118,316 106,993 88,773 67,306 53,732 75,947 58,490 60.01%
PBT 56,452 47,267 38,356 34,744 27,548 23,457 15,617 135.71%
Tax -14,920 -12,130 -9,914 -8,144 -6,636 -5,886 -3,926 143.72%
NP 41,532 35,137 28,441 26,600 20,912 17,571 11,690 133.01%
-
NP to SH 41,532 35,137 28,441 26,600 20,912 17,571 11,690 133.01%
-
Tax Rate 26.43% 25.66% 25.85% 23.44% 24.09% 25.09% 25.14% -
Total Cost 76,784 71,856 60,332 40,706 32,820 58,376 46,800 39.14%
-
Net Worth 577,116 566,637 552,415 544,929 544,929 538,941 529,959 5.85%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 577,116 566,637 552,415 544,929 544,929 538,941 529,959 5.85%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 35.10% 32.84% 32.04% 39.52% 38.92% 23.14% 19.99% -
ROE 7.20% 6.20% 5.15% 4.88% 3.84% 3.26% 2.21% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 158.06 142.94 118.60 89.92 71.78 101.46 78.14 60.01%
EPS 55.48 46.94 38.00 35.54 27.92 23.47 15.61 133.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.71 7.57 7.38 7.28 7.28 7.20 7.08 5.85%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 158.04 142.92 118.58 89.90 71.77 101.45 78.13 60.01%
EPS 55.48 46.93 37.99 35.53 27.93 23.47 15.62 132.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7088 7.5689 7.3789 7.2789 7.2789 7.1989 7.0789 5.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 6.70 6.60 6.30 5.90 5.80 5.55 5.80 -
P/RPS 4.24 4.62 5.31 6.56 8.08 5.47 7.42 -31.16%
P/EPS 12.08 14.06 16.58 16.60 20.76 23.64 37.14 -52.73%
EY 8.28 7.11 6.03 6.02 4.82 4.23 2.69 111.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.85 0.81 0.80 0.77 0.82 4.02%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 24/11/22 24/08/22 27/05/22 25/02/22 25/11/21 -
Price 7.28 6.60 6.00 6.00 6.16 5.50 5.23 -
P/RPS 4.61 4.62 5.06 6.67 8.58 5.42 6.69 -22.00%
P/EPS 13.12 14.06 15.79 16.88 22.05 23.43 33.49 -46.49%
EY 7.62 7.11 6.33 5.92 4.54 4.27 2.99 86.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.81 0.82 0.85 0.76 0.74 17.30%

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