[AYER] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 54.4%
YoY- 260.2%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 29,579 40,413 32,927 20,220 13,433 32,079 16,819 45.74%
PBT 14,113 18,500 11,395 10,485 6,887 11,744 7,997 46.08%
Tax -3,730 -4,694 -3,364 -2,413 -1,659 -2,941 -2,004 51.36%
NP 10,383 13,806 8,031 8,072 5,228 8,803 5,993 44.29%
-
NP to SH 10,383 13,806 8,031 8,072 5,228 8,803 5,993 44.29%
-
Tax Rate 26.43% 25.37% 29.52% 23.01% 24.09% 25.04% 25.06% -
Total Cost 19,196 26,607 24,896 12,148 8,205 23,276 10,826 46.54%
-
Net Worth 577,116 566,637 552,415 544,929 544,929 538,941 529,959 5.85%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 577,116 566,637 552,415 544,929 544,929 538,941 529,959 5.85%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 35.10% 34.16% 24.39% 39.92% 38.92% 27.44% 35.63% -
ROE 1.80% 2.44% 1.45% 1.48% 0.96% 1.63% 1.13% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 39.52 53.99 43.99 27.01 17.95 42.86 22.47 45.75%
EPS 13.87 18.44 10.73 10.78 6.98 11.76 8.01 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.71 7.57 7.38 7.28 7.28 7.20 7.08 5.85%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 39.51 53.98 43.98 27.01 17.94 42.85 22.47 45.73%
EPS 13.87 18.44 10.73 10.78 6.98 11.76 8.01 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7088 7.5689 7.3789 7.2789 7.2789 7.1989 7.0789 5.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 6.70 6.60 6.30 5.90 5.80 5.55 5.80 -
P/RPS 16.96 12.22 14.32 21.84 32.32 12.95 25.81 -24.43%
P/EPS 48.30 35.78 58.72 54.71 83.04 47.19 72.44 -23.69%
EY 2.07 2.79 1.70 1.83 1.20 2.12 1.38 31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.85 0.81 0.80 0.77 0.82 4.02%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 24/11/22 24/08/22 27/05/22 25/02/22 25/11/21 -
Price 7.28 6.60 6.00 6.00 6.16 5.50 5.23 -
P/RPS 18.42 12.22 13.64 22.21 34.33 12.83 23.28 -14.46%
P/EPS 52.48 35.78 55.92 55.64 88.20 46.77 65.32 -13.58%
EY 1.91 2.79 1.79 1.80 1.13 2.14 1.53 15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.81 0.82 0.85 0.76 0.74 17.30%

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