[AYER] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 205.24%
YoY- 350.03%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 15,347 15,179 13,175 23,861 18,118 22,715 16,158 -3.37%
PBT 4,286 2,151 4,032 11,174 4,542 8,895 3,297 19.09%
Tax -392 -728 -1,193 -2,844 -1,813 -1,991 -1,109 -49.97%
NP 3,894 1,423 2,839 8,330 2,729 6,904 2,188 46.80%
-
NP to SH 3,894 1,423 2,839 8,330 2,729 6,904 2,188 46.80%
-
Tax Rate 9.15% 33.84% 29.59% 25.45% 39.92% 22.38% 33.64% -
Total Cost 11,453 13,756 10,336 15,531 15,389 15,811 13,970 -12.39%
-
Net Worth 517,234 513,491 515,737 512,743 506,006 503,012 500,018 2.28%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 44.93% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 517,234 513,491 515,737 512,743 506,006 503,012 500,018 2.28%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.37% 9.37% 21.55% 34.91% 15.06% 30.39% 13.54% -
ROE 0.75% 0.28% 0.55% 1.62% 0.54% 1.37% 0.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.50 20.28 17.60 31.88 24.20 30.35 21.59 -3.39%
EPS 5.20 1.90 3.79 11.13 3.65 9.22 2.92 46.86%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.91 6.86 6.89 6.85 6.76 6.72 6.68 2.28%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.50 20.28 17.60 31.87 24.20 30.34 21.58 -3.36%
EPS 5.20 1.90 3.79 11.13 3.65 9.22 2.92 46.86%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 6.909 6.859 6.889 6.849 6.759 6.719 6.679 2.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.10 4.70 4.43 4.60 5.20 5.50 6.40 -
P/RPS 20.00 23.18 25.17 14.43 21.48 18.12 29.65 -23.06%
P/EPS 78.81 247.23 116.80 41.34 142.63 59.63 218.95 -49.36%
EY 1.27 0.40 0.86 2.42 0.70 1.68 0.46 96.68%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.67 0.77 0.82 0.96 -27.69%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 14/08/19 13/05/19 28/02/19 21/11/18 21/08/18 23/05/18 -
Price 4.10 4.30 4.62 4.20 4.60 5.30 5.70 -
P/RPS 20.00 21.20 26.25 13.18 19.00 17.47 26.41 -16.90%
P/EPS 78.81 226.19 121.81 37.74 126.17 57.46 195.00 -45.30%
EY 1.27 0.44 0.82 2.65 0.79 1.74 0.51 83.61%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.67 0.61 0.68 0.79 0.85 -21.58%

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