[AYER] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 19.01%
YoY- 879.03%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 106,993 88,773 67,306 53,732 75,947 58,490 54,098 57.36%
PBT 47,267 38,356 34,744 27,548 23,457 15,617 7,432 242.11%
Tax -12,130 -9,914 -8,144 -6,636 -5,886 -3,926 -1,882 245.15%
NP 35,137 28,441 26,600 20,912 17,571 11,690 5,550 241.07%
-
NP to SH 35,137 28,441 26,600 20,912 17,571 11,690 5,550 241.07%
-
Tax Rate 25.66% 25.85% 23.44% 24.09% 25.09% 25.14% 25.32% -
Total Cost 71,856 60,332 40,706 32,820 58,376 46,800 48,548 29.78%
-
Net Worth 566,637 552,415 544,929 544,929 538,941 529,959 523,971 5.34%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 566,637 552,415 544,929 544,929 538,941 529,959 523,971 5.34%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 32.84% 32.04% 39.52% 38.92% 23.14% 19.99% 10.26% -
ROE 6.20% 5.15% 4.88% 3.84% 3.26% 2.21% 1.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 142.94 118.60 89.92 71.78 101.46 78.14 72.27 57.37%
EPS 46.94 38.00 35.54 27.92 23.47 15.61 7.42 240.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 7.38 7.28 7.28 7.20 7.08 7.00 5.34%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 142.92 118.58 89.90 71.77 101.45 78.13 72.26 57.37%
EPS 46.93 37.99 35.53 27.93 23.47 15.62 7.41 241.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5689 7.3789 7.2789 7.2789 7.1989 7.0789 6.999 5.34%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.60 6.30 5.90 5.80 5.55 5.80 5.38 -
P/RPS 4.62 5.31 6.56 8.08 5.47 7.42 7.44 -27.15%
P/EPS 14.06 16.58 16.60 20.76 23.64 37.14 72.56 -66.41%
EY 7.11 6.03 6.02 4.82 4.23 2.69 1.38 197.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.81 0.80 0.77 0.82 0.77 8.45%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 24/08/22 27/05/22 25/02/22 25/11/21 26/08/21 -
Price 6.60 6.00 6.00 6.16 5.50 5.23 5.50 -
P/RPS 4.62 5.06 6.67 8.58 5.42 6.69 7.61 -28.23%
P/EPS 14.06 15.79 16.88 22.05 23.43 33.49 74.18 -66.90%
EY 7.11 6.33 5.92 4.54 4.27 2.99 1.35 201.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.82 0.85 0.76 0.74 0.79 6.62%

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