[AYER] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 215.96%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 33,653 13,433 75,947 43,868 27,049 10,415 49,123 -22.34%
PBT 17,372 6,887 23,457 11,713 3,716 706 11,217 33.96%
Tax -4,072 -1,659 -5,886 -2,945 -941 -172 -3,400 12.81%
NP 13,300 5,228 17,571 8,768 2,775 534 7,817 42.65%
-
NP to SH 13,300 5,228 17,571 8,768 2,775 534 7,817 42.65%
-
Tax Rate 23.44% 24.09% 25.09% 25.14% 25.32% 24.36% 30.31% -
Total Cost 20,353 8,205 58,376 35,100 24,274 9,881 41,306 -37.69%
-
Net Worth 544,929 544,929 538,941 529,959 523,971 525,468 524,719 2.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 3,068 -
Div Payout % - - - - - - 39.26% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 544,929 544,929 538,941 529,959 523,971 525,468 524,719 2.55%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 39.52% 38.92% 23.14% 19.99% 10.26% 5.13% 15.91% -
ROE 2.44% 0.96% 3.26% 1.65% 0.53% 0.10% 1.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 44.96 17.95 101.46 58.61 36.14 13.91 65.63 -22.34%
EPS 17.77 6.98 23.47 11.71 3.71 0.71 10.44 42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
NAPS 7.28 7.28 7.20 7.08 7.00 7.02 7.01 2.55%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 44.95 17.94 101.45 58.60 36.13 13.91 65.62 -22.34%
EPS 17.77 6.98 23.47 11.71 3.71 0.71 10.44 42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
NAPS 7.2789 7.2789 7.1989 7.0789 6.999 7.0189 7.0089 2.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.90 5.80 5.55 5.80 5.38 5.55 5.60 -
P/RPS 13.12 32.32 5.47 9.90 14.89 39.89 8.53 33.35%
P/EPS 33.21 83.04 23.64 49.51 145.12 777.97 53.62 -27.40%
EY 3.01 1.20 4.23 2.02 0.69 0.13 1.86 37.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.81 0.80 0.77 0.82 0.77 0.79 0.80 0.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 25/11/21 26/08/21 25/05/21 26/02/21 -
Price 6.00 6.16 5.50 5.23 5.50 0.00 0.00 -
P/RPS 13.35 34.33 5.42 8.92 15.22 0.00 0.00 -
P/EPS 33.77 88.20 23.43 44.65 148.36 0.00 0.00 -
EY 2.96 1.13 4.27 2.24 0.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.76 0.74 0.79 0.00 0.00 -

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