[AYER] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2.68%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 48,212 51,138 75,592 52,505 64,784 63,748 86,944 -32.47%
PBT 17,038 21,370 45,128 11,393 11,112 9,384 27,044 -26.48%
Tax -3,020 -4,538 -8,208 -1,337 -1,318 -1,784 -6,443 -39.63%
NP 14,018 16,832 36,920 10,056 9,794 7,600 20,601 -22.61%
-
NP to SH 14,018 16,832 36,920 10,056 9,794 7,600 20,601 -22.61%
-
Tax Rate 17.73% 21.24% 18.19% 11.74% 11.86% 19.01% 23.82% -
Total Cost 34,193 34,306 38,672 42,449 54,990 56,148 66,343 -35.69%
-
Net Worth 493,281 491,784 495,526 485,795 480,714 485,047 483,584 1.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,742 - - 7,485 -
Div Payout % - - - 37.22% - - 36.34% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 493,281 491,784 495,526 485,795 480,714 485,047 483,584 1.33%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 29.08% 32.91% 48.84% 19.15% 15.12% 11.92% 23.69% -
ROE 2.84% 3.42% 7.45% 2.07% 2.04% 1.57% 4.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.41 68.32 100.99 70.14 86.52 85.16 116.14 -32.47%
EPS 18.73 22.48 49.32 13.43 13.08 10.16 27.52 -22.60%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 10.00 -
NAPS 6.59 6.57 6.62 6.49 6.42 6.48 6.46 1.33%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.40 68.31 100.97 70.13 86.54 85.15 116.14 -32.48%
EPS 18.73 22.48 49.32 13.43 13.08 10.15 27.52 -22.60%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 10.00 -
NAPS 6.589 6.569 6.619 6.489 6.4212 6.479 6.4595 1.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 7.00 6.90 6.85 6.40 6.18 6.25 6.60 -
P/RPS 10.87 10.10 6.78 9.12 0.00 0.00 0.00 -
P/EPS 37.38 30.68 13.89 47.64 0.00 0.00 0.00 -
EY 2.68 3.26 7.20 2.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.03 0.99 1.03 1.04 1.02 2.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 26/05/17 22/02/17 15/11/16 16/08/16 24/05/16 -
Price 6.70 7.05 6.88 6.89 6.95 6.21 6.50 -
P/RPS 10.40 10.32 6.81 9.82 0.00 0.00 0.00 -
P/EPS 35.77 31.35 13.95 51.29 0.00 0.00 0.00 -
EY 2.80 3.19 7.17 1.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.04 1.06 1.16 1.04 1.00 1.32%

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