[AYER] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -65.92%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 23,717 15,347 15,179 13,175 23,861 18,118 22,715 2.91%
PBT 7,462 4,286 2,151 4,032 11,174 4,542 8,895 -11.02%
Tax -2,303 -392 -728 -1,193 -2,844 -1,813 -1,991 10.16%
NP 5,159 3,894 1,423 2,839 8,330 2,729 6,904 -17.61%
-
NP to SH 5,159 3,894 1,423 2,839 8,330 2,729 6,904 -17.61%
-
Tax Rate 30.86% 9.15% 33.84% 29.59% 25.45% 39.92% 22.38% -
Total Cost 18,558 11,453 13,756 10,336 15,531 15,389 15,811 11.23%
-
Net Worth 523,222 517,234 513,491 515,737 512,743 506,006 503,012 2.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,368 - - - 3,742 - - -
Div Payout % 65.29% - - - 44.93% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 523,222 517,234 513,491 515,737 512,743 506,006 503,012 2.65%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.75% 25.37% 9.37% 21.55% 34.91% 15.06% 30.39% -
ROE 0.99% 0.75% 0.28% 0.55% 1.62% 0.54% 1.37% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.68 20.50 20.28 17.60 31.88 24.20 30.35 2.89%
EPS 6.89 5.20 1.90 3.79 11.13 3.65 9.22 -17.60%
DPS 4.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.99 6.91 6.86 6.89 6.85 6.76 6.72 2.65%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.68 20.50 20.28 17.60 31.87 24.20 30.34 2.91%
EPS 6.89 5.20 1.90 3.79 11.13 3.65 9.22 -17.60%
DPS 4.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 6.989 6.909 6.859 6.889 6.849 6.759 6.719 2.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.44 4.10 4.70 4.43 4.60 5.20 5.50 -
P/RPS 14.01 20.00 23.18 25.17 14.43 21.48 18.12 -15.72%
P/EPS 64.42 78.81 247.23 116.80 41.34 142.63 59.63 5.27%
EY 1.55 1.27 0.40 0.86 2.42 0.70 1.68 -5.21%
DY 1.01 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.64 0.59 0.69 0.64 0.67 0.77 0.82 -15.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 21/11/18 21/08/18 -
Price 5.30 4.10 4.30 4.62 4.20 4.60 5.30 -
P/RPS 16.73 20.00 21.20 26.25 13.18 19.00 17.47 -2.83%
P/EPS 76.90 78.81 226.19 121.81 37.74 126.17 57.46 21.37%
EY 1.30 1.27 0.44 0.82 2.65 0.79 1.74 -17.61%
DY 0.85 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 0.76 0.59 0.63 0.67 0.61 0.68 0.79 -2.54%

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