[AYER] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 18.21%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,861 18,118 22,715 16,158 16,109 10,590 6,671 133.34%
PBT 11,174 4,542 8,895 3,297 3,181 2,094 -597 -
Tax -2,844 -1,813 -1,991 -1,109 -1,330 4 -217 453.27%
NP 8,330 2,729 6,904 2,188 1,851 2,098 -814 -
-
NP to SH 8,330 2,729 6,904 2,188 1,851 2,098 -814 -
-
Tax Rate 25.45% 39.92% 22.38% 33.64% 41.81% -0.19% - -
Total Cost 15,531 15,389 15,811 13,970 14,258 8,492 7,485 62.46%
-
Net Worth 512,743 506,006 503,012 500,018 495,526 493,281 491,784 2.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,742 - - - 3,742 - - -
Div Payout % 44.93% - - - 202.20% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 512,743 506,006 503,012 500,018 495,526 493,281 491,784 2.81%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.91% 15.06% 30.39% 13.54% 11.49% 19.81% -12.20% -
ROE 1.62% 0.54% 1.37% 0.44% 0.37% 0.43% -0.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.88 24.20 30.35 21.59 21.52 14.15 8.91 133.39%
EPS 11.13 3.65 9.22 2.92 2.47 2.80 -1.09 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.85 6.76 6.72 6.68 6.62 6.59 6.57 2.81%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.87 24.20 30.34 21.58 21.52 14.15 8.91 133.34%
EPS 11.13 3.65 9.22 2.92 2.47 2.80 -1.09 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.849 6.759 6.719 6.679 6.619 6.589 6.569 2.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.60 5.20 5.50 6.40 6.70 7.00 6.90 -
P/RPS 14.43 21.48 18.12 29.65 31.13 49.48 77.42 -67.27%
P/EPS 41.34 142.63 59.63 218.95 270.94 249.75 -634.50 -
EY 2.42 0.70 1.68 0.46 0.37 0.40 -0.16 -
DY 1.09 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 0.67 0.77 0.82 0.96 1.01 1.06 1.05 -25.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 21/08/18 23/05/18 27/02/18 30/11/17 29/08/17 -
Price 4.20 4.60 5.30 5.70 6.80 6.70 7.05 -
P/RPS 13.18 19.00 17.47 26.41 31.60 47.36 79.11 -69.62%
P/EPS 37.74 126.17 57.46 195.00 274.99 239.04 -648.30 -
EY 2.65 0.79 1.74 0.51 0.36 0.42 -0.15 -
DY 1.19 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.61 0.68 0.79 0.85 1.03 1.02 1.07 -31.17%

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