[AYER] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 18.2%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 135,082 131,766 124,482 118,316 106,993 88,773 67,306 58.90%
PBT 58,397 55,770 53,052 56,452 47,267 38,356 34,744 41.23%
Tax -14,830 -14,560 -14,018 -14,920 -12,130 -9,914 -8,144 48.95%
NP 43,567 41,210 39,034 41,532 35,137 28,441 26,600 38.82%
-
NP to SH 43,567 41,210 39,034 41,532 35,137 28,441 26,600 38.82%
-
Tax Rate 25.40% 26.11% 26.42% 26.43% 25.66% 25.85% 23.44% -
Total Cost 91,515 90,556 85,448 76,784 71,856 60,332 40,706 71.36%
-
Net Worth 595,081 582,356 570,379 577,116 566,637 552,415 544,929 6.02%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 595,081 582,356 570,379 577,116 566,637 552,415 544,929 6.02%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 32.25% 31.28% 31.36% 35.10% 32.84% 32.04% 39.52% -
ROE 7.32% 7.08% 6.84% 7.20% 6.20% 5.15% 4.88% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 180.46 176.03 166.30 158.06 142.94 118.60 89.92 58.90%
EPS 58.20 55.05 52.14 55.48 46.94 38.00 35.54 38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.95 7.78 7.62 7.71 7.57 7.38 7.28 6.02%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 180.46 176.03 166.30 158.06 142.94 118.60 89.92 58.90%
EPS 58.20 55.05 52.14 55.48 46.94 38.00 35.54 38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.95 7.78 7.62 7.71 7.57 7.38 7.28 6.02%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 6.75 7.39 6.90 6.70 6.60 6.30 5.90 -
P/RPS 3.74 4.20 4.15 4.24 4.62 5.31 6.56 -31.17%
P/EPS 11.60 13.42 13.23 12.08 14.06 16.58 16.60 -21.20%
EY 8.62 7.45 7.56 8.28 7.11 6.03 6.02 26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.91 0.87 0.87 0.85 0.81 3.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 24/05/23 28/02/23 24/11/22 24/08/22 -
Price 7.08 7.19 7.20 7.28 6.60 6.00 6.00 -
P/RPS 3.92 4.08 4.33 4.61 4.62 5.06 6.67 -29.76%
P/EPS 12.16 13.06 13.81 13.12 14.06 15.79 16.88 -19.59%
EY 8.22 7.66 7.24 7.62 7.11 6.33 5.92 24.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.94 0.94 0.87 0.81 0.82 5.59%

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