[AYER] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -8.82%
YoY- 342.95%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 16,158 52,268 36,159 25,569 18,898 52,505 32,392 -37.12%
PBT 3,297 15,960 12,779 10,685 11,282 11,393 5,556 -29.40%
Tax -1,109 -3,595 -2,265 -2,269 -2,052 -1,337 -659 41.52%
NP 2,188 12,365 10,514 8,416 9,230 10,056 4,897 -41.58%
-
NP to SH 2,188 12,365 10,514 8,416 9,230 10,056 4,897 -41.58%
-
Tax Rate 33.64% 22.53% 17.72% 21.24% 18.19% 11.74% 11.86% -
Total Cost 13,970 39,903 25,645 17,153 9,668 42,449 27,495 -36.35%
-
Net Worth 500,018 495,526 493,281 491,784 495,526 485,795 480,714 2.66%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,742 - - - 3,742 - -
Div Payout % - 30.27% - - - 37.22% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 500,018 495,526 493,281 491,784 495,526 485,795 480,714 2.66%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 13.54% 23.66% 29.08% 32.91% 48.84% 19.15% 15.12% -
ROE 0.44% 2.50% 2.13% 1.71% 1.86% 2.07% 1.02% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.59 69.83 48.31 34.16 25.25 70.14 43.26 -37.10%
EPS 2.92 16.52 14.05 11.24 12.33 13.43 6.54 -41.61%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 6.68 6.62 6.59 6.57 6.62 6.49 6.42 2.68%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.58 69.82 48.30 34.15 25.24 70.13 43.27 -37.13%
EPS 2.92 16.52 14.04 11.24 12.33 13.43 6.54 -41.61%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 6.679 6.619 6.589 6.569 6.619 6.489 6.4212 2.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 6.40 6.70 7.00 6.90 6.85 6.40 6.18 -
P/RPS 29.65 9.60 14.49 20.20 27.13 9.12 0.00 -
P/EPS 218.95 40.56 49.84 61.37 55.55 47.64 0.00 -
EY 0.46 2.47 2.01 1.63 1.80 2.10 0.00 -
DY 0.00 0.75 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 0.96 1.01 1.06 1.05 1.03 0.99 1.03 -4.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 27/02/18 30/11/17 29/08/17 26/05/17 22/02/17 15/11/16 -
Price 5.70 6.80 6.70 7.05 6.88 6.89 6.95 -
P/RPS 26.41 9.74 13.87 20.64 27.25 9.82 0.00 -
P/EPS 195.00 41.16 47.70 62.70 55.80 51.29 0.00 -
EY 0.51 2.43 2.10 1.59 1.79 1.95 0.00 -
DY 0.00 0.74 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 0.85 1.03 1.02 1.07 1.04 1.06 1.16 -18.73%

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