[AYER] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.93%
YoY- 114.7%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 38,873 16,158 52,268 36,159 25,569 18,898 52,505 -18.20%
PBT 12,192 3,297 15,960 12,779 10,685 11,282 11,393 4.63%
Tax -3,100 -1,109 -3,595 -2,265 -2,269 -2,052 -1,337 75.45%
NP 9,092 2,188 12,365 10,514 8,416 9,230 10,056 -6.51%
-
NP to SH 9,092 2,188 12,365 10,514 8,416 9,230 10,056 -6.51%
-
Tax Rate 25.43% 33.64% 22.53% 17.72% 21.24% 18.19% 11.74% -
Total Cost 29,781 13,970 39,903 25,645 17,153 9,668 42,449 -21.09%
-
Net Worth 503,012 500,018 495,526 493,281 491,784 495,526 485,795 2.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 3,742 - - - 3,742 -
Div Payout % - - 30.27% - - - 37.22% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 503,012 500,018 495,526 493,281 491,784 495,526 485,795 2.35%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.39% 13.54% 23.66% 29.08% 32.91% 48.84% 19.15% -
ROE 1.81% 0.44% 2.50% 2.13% 1.71% 1.86% 2.07% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.93 21.59 69.83 48.31 34.16 25.25 70.14 -18.20%
EPS 12.15 2.92 16.52 14.05 11.24 12.33 13.43 -6.47%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 6.72 6.68 6.62 6.59 6.57 6.62 6.49 2.35%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.92 21.58 69.82 48.30 34.15 25.24 70.13 -18.20%
EPS 12.14 2.92 16.52 14.04 11.24 12.33 13.43 -6.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 6.719 6.679 6.619 6.589 6.569 6.619 6.489 2.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.50 6.40 6.70 7.00 6.90 6.85 6.40 -
P/RPS 10.59 29.65 9.60 14.49 20.20 27.13 9.12 10.50%
P/EPS 45.28 218.95 40.56 49.84 61.37 55.55 47.64 -3.33%
EY 2.21 0.46 2.47 2.01 1.63 1.80 2.10 3.47%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.78 -
P/NAPS 0.82 0.96 1.01 1.06 1.05 1.03 0.99 -11.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 27/02/18 30/11/17 29/08/17 26/05/17 22/02/17 -
Price 5.30 5.70 6.80 6.70 7.05 6.88 6.89 -
P/RPS 10.21 26.41 9.74 13.87 20.64 27.25 9.82 2.63%
P/EPS 43.63 195.00 41.16 47.70 62.70 55.80 51.29 -10.24%
EY 2.29 0.51 2.43 2.10 1.59 1.79 1.95 11.34%
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.73 -
P/NAPS 0.79 0.85 1.03 1.02 1.07 1.04 1.06 -17.84%

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