[AYER] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 91.37%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 17,076 8,750 67,418 43,701 28,354 13,175 80,852 -64.56%
PBT 3,420 2,001 17,931 10,469 6,183 4,032 27,908 -75.35%
Tax -1,612 -514 -4,616 -2,313 -1,921 -1,193 -7,757 -64.94%
NP 1,808 1,487 13,315 8,156 4,262 2,839 20,151 -79.98%
-
NP to SH 1,808 1,487 13,315 8,156 4,262 2,839 20,151 -79.98%
-
Tax Rate 47.13% 25.69% 25.74% 22.09% 31.07% 29.59% 27.79% -
Total Cost 15,268 7,263 54,103 35,545 24,092 10,336 60,701 -60.18%
-
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,368 - - - 3,742 -
Div Payout % - - 25.30% - - - 18.57% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.59% 16.99% 19.75% 18.66% 15.03% 21.55% 24.92% -
ROE 0.35% 0.28% 2.54% 1.58% 0.83% 0.55% 3.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.81 11.69 90.07 58.38 37.88 17.60 108.01 -64.57%
EPS 2.42 1.99 17.79 10.90 5.69 3.79 26.92 -79.96%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 5.00 -
NAPS 6.98 6.99 6.99 6.91 6.86 6.89 6.85 1.26%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.81 11.69 90.05 58.37 37.87 17.60 108.00 -64.56%
EPS 2.42 1.99 17.79 10.89 5.69 3.79 26.92 -79.96%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 5.00 -
NAPS 6.979 6.989 6.989 6.909 6.859 6.889 6.849 1.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.36 5.55 4.44 4.10 4.70 4.43 4.60 -
P/RPS 23.50 47.48 4.93 7.02 12.41 25.17 4.26 212.52%
P/EPS 221.91 279.38 24.96 37.63 82.55 116.80 17.09 453.30%
EY 0.45 0.36 4.01 2.66 1.21 0.86 5.85 -81.94%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.09 -
P/NAPS 0.77 0.79 0.64 0.59 0.69 0.64 0.67 9.72%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 -
Price 5.55 5.14 5.30 4.10 4.30 4.62 4.20 -
P/RPS 24.33 43.97 5.88 7.02 11.35 26.25 3.89 239.84%
P/EPS 229.78 258.74 29.80 37.63 75.52 121.81 15.60 501.87%
EY 0.44 0.39 3.36 2.66 1.32 0.82 6.41 -83.26%
DY 0.00 0.00 0.85 0.00 0.00 0.00 1.19 -
P/NAPS 0.80 0.74 0.76 0.59 0.63 0.67 0.61 19.83%

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