[AYER] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.22%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 80,852 75,988 77,746 64,632 52,268 48,212 51,138 35.60%
PBT 27,908 22,312 24,384 13,188 15,960 17,038 21,370 19.41%
Tax -7,757 -6,550 -6,200 -4,436 -3,595 -3,020 -4,538 42.82%
NP 20,151 15,761 18,184 8,752 12,365 14,018 16,832 12.71%
-
NP to SH 20,151 15,761 18,184 8,752 12,365 14,018 16,832 12.71%
-
Tax Rate 27.79% 29.36% 25.43% 33.64% 22.53% 17.73% 21.24% -
Total Cost 60,701 60,226 59,562 55,880 39,903 34,193 34,306 46.13%
-
Net Worth 512,743 506,006 503,012 500,018 495,526 493,281 491,784 2.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,742 - - - 3,742 - - -
Div Payout % 18.57% - - - 30.27% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 512,743 506,006 503,012 500,018 495,526 493,281 491,784 2.81%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.92% 20.74% 23.39% 13.54% 23.66% 29.08% 32.91% -
ROE 3.93% 3.11% 3.62% 1.75% 2.50% 2.84% 3.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.01 101.52 103.86 86.35 69.83 64.41 68.32 35.59%
EPS 26.92 21.05 24.30 11.68 16.52 18.73 22.48 12.73%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.85 6.76 6.72 6.68 6.62 6.59 6.57 2.81%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.00 101.50 103.85 86.33 69.82 64.40 68.31 35.60%
EPS 26.92 21.05 24.29 11.69 16.52 18.73 22.48 12.73%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.849 6.759 6.719 6.679 6.619 6.589 6.569 2.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.60 5.20 5.50 6.40 6.70 7.00 6.90 -
P/RPS 4.26 5.12 5.30 7.41 9.60 10.87 10.10 -43.66%
P/EPS 17.09 24.70 22.64 54.74 40.56 37.38 30.68 -32.22%
EY 5.85 4.05 4.42 1.83 2.47 2.68 3.26 47.51%
DY 1.09 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 0.67 0.77 0.82 0.96 1.01 1.06 1.05 -25.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 30/11/17 29/08/17 -
Price 4.20 4.60 5.30 5.70 6.80 6.70 7.05 -
P/RPS 3.89 4.53 5.10 6.60 9.74 10.40 10.32 -47.72%
P/EPS 15.60 21.85 21.82 48.75 41.16 35.77 31.35 -37.12%
EY 6.41 4.58 4.58 2.05 2.43 2.80 3.19 59.03%
DY 1.19 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.61 0.68 0.79 0.85 1.03 1.02 1.07 -31.17%

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