[AYER] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.8%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 43,868 27,049 10,415 49,123 35,274 17,076 8,750 192.64%
PBT 11,713 3,716 706 11,217 10,464 3,420 2,001 224.44%
Tax -2,945 -941 -172 -3,400 -3,345 -1,612 -514 219.85%
NP 8,768 2,775 534 7,817 7,119 1,808 1,487 226.03%
-
NP to SH 8,768 2,775 534 7,817 7,119 1,808 1,487 226.03%
-
Tax Rate 25.14% 25.32% 24.36% 30.31% 31.97% 47.13% 25.69% -
Total Cost 35,100 24,274 9,881 41,306 28,155 15,268 7,263 185.56%
-
Net Worth 529,959 523,971 525,468 524,719 523,971 522,473 523,222 0.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,068 - - - -
Div Payout % - - - 39.26% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 529,959 523,971 525,468 524,719 523,971 522,473 523,222 0.85%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.99% 10.26% 5.13% 15.91% 20.18% 10.59% 16.99% -
ROE 1.65% 0.53% 0.10% 1.49% 1.36% 0.35% 0.28% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.61 36.14 13.91 65.63 47.12 22.81 11.69 192.64%
EPS 11.71 3.71 0.71 10.44 9.51 2.42 1.99 225.58%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 7.08 7.00 7.02 7.01 7.00 6.98 6.99 0.85%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.61 36.14 13.91 65.63 47.12 22.81 11.69 192.64%
EPS 11.71 3.71 0.71 10.44 9.51 2.42 1.99 225.58%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 7.08 7.00 7.02 7.01 7.00 6.98 6.99 0.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.80 5.38 5.55 5.60 5.25 5.36 5.55 -
P/RPS 9.90 14.89 39.89 8.53 11.14 23.50 47.48 -64.80%
P/EPS 49.51 145.12 777.97 53.62 55.20 221.91 279.38 -68.41%
EY 2.02 0.69 0.13 1.86 1.81 0.45 0.36 215.43%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.79 0.80 0.75 0.77 0.79 2.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 26/08/20 12/05/20 -
Price 5.23 5.50 0.00 0.00 5.50 5.55 5.14 -
P/RPS 8.92 15.22 0.00 0.00 11.67 24.33 43.97 -65.44%
P/EPS 44.65 148.36 0.00 0.00 57.83 229.78 258.74 -68.97%
EY 2.24 0.67 0.00 0.00 1.73 0.44 0.39 220.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.00 0.00 0.79 0.80 0.74 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