[AYER] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 40.96%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 77,001 49,165 18,971 135,082 98,825 62,241 29,579 88.90%
PBT 32,710 20,101 8,472 58,397 41,828 26,526 14,113 74.86%
Tax -8,159 -5,200 -2,169 -14,830 -10,920 -7,009 -3,730 68.26%
NP 24,551 14,901 6,303 43,567 30,908 19,517 10,383 77.20%
-
NP to SH 24,551 14,901 6,303 43,567 30,908 19,517 10,383 77.20%
-
Tax Rate 24.94% 25.87% 25.60% 25.40% 26.11% 26.42% 26.43% -
Total Cost 52,450 34,264 12,668 91,515 67,917 42,724 19,196 95.08%
-
Net Worth 604,792 595,081 601,818 595,081 582,356 570,379 577,116 3.16%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 604,792 595,081 601,818 595,081 582,356 570,379 577,116 3.16%
NOSH 74,850 74,853 74,853 74,853 74,853 74,853 74,853 -0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 31.88% 30.31% 33.22% 32.25% 31.28% 31.36% 35.10% -
ROE 4.06% 2.50% 1.05% 7.32% 5.31% 3.42% 1.80% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 102.87 65.68 25.34 180.46 132.03 83.15 39.52 88.89%
EPS 32.80 19.91 8.42 58.20 41.29 26.07 13.87 77.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.08 7.95 8.04 7.95 7.78 7.62 7.71 3.16%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 102.85 65.67 25.34 180.44 132.01 83.14 39.51 88.90%
EPS 32.79 19.90 8.42 58.19 41.29 26.07 13.87 77.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0785 7.9488 8.0388 7.9488 7.7788 7.6189 7.7088 3.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 6.70 7.30 7.00 6.75 7.39 6.90 6.70 -
P/RPS 6.51 11.11 27.62 3.74 5.60 8.30 16.96 -47.09%
P/EPS 20.43 36.67 83.13 11.60 17.90 26.46 48.30 -43.56%
EY 4.90 2.73 1.20 8.62 5.59 3.78 2.07 77.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.87 0.85 0.95 0.91 0.87 -3.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 30/11/23 29/08/23 24/05/23 -
Price 7.30 6.80 7.31 7.08 7.19 7.20 7.28 -
P/RPS 7.10 10.35 28.84 3.92 5.45 8.66 18.42 -46.94%
P/EPS 22.26 34.16 86.81 12.16 17.41 27.61 52.48 -43.45%
EY 4.49 2.93 1.15 8.22 5.74 3.62 1.91 76.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.91 0.89 0.92 0.94 0.94 -2.84%

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