[AYER] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 24.71%
YoY- 41.84%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 30,194 18,971 36,257 36,584 32,662 29,579 40,413 -17.67%
PBT 11,629 8,472 16,569 15,302 12,413 14,113 18,500 -26.64%
Tax -3,031 -2,169 -3,910 -3,911 -3,279 -3,730 -4,694 -25.31%
NP 8,598 6,303 12,659 11,391 9,134 10,383 13,806 -27.09%
-
NP to SH 8,598 6,303 12,659 11,391 9,134 10,383 13,806 -27.09%
-
Tax Rate 26.06% 25.60% 23.60% 25.56% 26.42% 26.43% 25.37% -
Total Cost 21,596 12,668 23,598 25,193 23,528 19,196 26,607 -12.99%
-
Net Worth 595,081 601,818 595,081 582,356 570,379 577,116 566,637 3.32%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 595,081 601,818 595,081 582,356 570,379 577,116 566,637 3.32%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 28.48% 33.22% 34.91% 31.14% 27.97% 35.10% 34.16% -
ROE 1.44% 1.05% 2.13% 1.96% 1.60% 1.80% 2.44% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.34 25.34 48.44 48.87 43.63 39.52 53.99 -17.67%
EPS 11.49 8.42 16.91 15.22 12.20 13.87 18.44 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.95 8.04 7.95 7.78 7.62 7.71 7.57 3.32%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.33 25.34 48.43 48.87 43.63 39.51 53.98 -17.67%
EPS 11.48 8.42 16.91 15.22 12.20 13.87 18.44 -27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9488 8.0388 7.9488 7.7788 7.6189 7.7088 7.5689 3.32%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 7.30 7.00 6.75 7.39 6.90 6.70 6.60 -
P/RPS 18.10 27.62 13.94 15.12 15.81 16.96 12.22 29.96%
P/EPS 63.55 83.13 39.91 48.56 56.55 48.30 35.78 46.71%
EY 1.57 1.20 2.51 2.06 1.77 2.07 2.79 -31.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.85 0.95 0.91 0.87 0.87 3.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 30/11/23 29/08/23 24/05/23 28/02/23 -
Price 6.80 7.31 7.08 7.19 7.20 7.28 6.60 -
P/RPS 16.86 28.84 14.62 14.71 16.50 18.42 12.22 23.95%
P/EPS 59.20 86.81 41.86 47.25 59.00 52.48 35.78 39.93%
EY 1.69 1.15 2.39 2.12 1.69 1.91 2.79 -28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.89 0.92 0.94 0.94 0.87 -0.76%

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