[AYER] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 30.02%
YoY- 12.43%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,354 13,175 80,852 56,991 38,873 16,158 52,268 -33.55%
PBT 6,183 4,032 27,908 16,734 12,192 3,297 15,960 -46.94%
Tax -1,921 -1,193 -7,757 -4,913 -3,100 -1,109 -3,595 -34.22%
NP 4,262 2,839 20,151 11,821 9,092 2,188 12,365 -50.93%
-
NP to SH 4,262 2,839 20,151 11,821 9,092 2,188 12,365 -50.93%
-
Tax Rate 31.07% 29.59% 27.79% 29.36% 25.43% 33.64% 22.53% -
Total Cost 24,092 10,336 60,701 45,170 29,781 13,970 39,903 -28.63%
-
Net Worth 513,491 515,737 512,743 506,006 503,012 500,018 495,526 2.40%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 3,742 - - - 3,742 -
Div Payout % - - 18.57% - - - 30.27% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 513,491 515,737 512,743 506,006 503,012 500,018 495,526 2.40%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.03% 21.55% 24.92% 20.74% 23.39% 13.54% 23.66% -
ROE 0.83% 0.55% 3.93% 2.34% 1.81% 0.44% 2.50% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.88 17.60 108.01 76.14 51.93 21.59 69.83 -33.56%
EPS 5.69 3.79 26.92 15.79 12.15 2.92 16.52 -50.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 6.86 6.89 6.85 6.76 6.72 6.68 6.62 2.40%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.88 17.60 108.01 76.14 51.93 21.59 69.83 -33.56%
EPS 5.69 3.79 26.92 15.79 12.15 2.92 16.52 -50.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 6.86 6.89 6.85 6.76 6.72 6.68 6.62 2.40%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.70 4.43 4.60 5.20 5.50 6.40 6.70 -
P/RPS 12.41 25.17 4.26 6.83 10.59 29.65 9.60 18.72%
P/EPS 82.55 116.80 17.09 32.93 45.28 218.95 40.56 60.80%
EY 1.21 0.86 5.85 3.04 2.21 0.46 2.47 -37.93%
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.75 -
P/NAPS 0.69 0.64 0.67 0.77 0.82 0.96 1.01 -22.48%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 13/05/19 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 -
Price 4.30 4.62 4.20 4.60 5.30 5.70 6.80 -
P/RPS 11.35 26.25 3.89 6.04 10.21 26.41 9.74 10.76%
P/EPS 75.52 121.81 15.60 29.13 43.63 195.00 41.16 50.04%
EY 1.32 0.82 6.41 3.43 2.29 0.51 2.43 -33.49%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.74 -
P/NAPS 0.63 0.67 0.61 0.68 0.79 0.85 1.03 -28.00%

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