[AYER] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.6%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,140 62,993 67,418 67,562 70,333 77,869 80,852 -21.60%
PBT 15,168 15,900 17,931 21,643 21,899 28,643 27,908 -33.42%
Tax -4,307 -3,937 -4,616 -5,157 -6,578 -7,841 -7,757 -32.46%
NP 10,861 11,963 13,315 16,486 15,321 20,802 20,151 -33.79%
-
NP to SH 10,861 11,963 13,315 16,486 15,321 20,802 20,151 -33.79%
-
Tax Rate 28.40% 24.76% 25.74% 23.83% 30.04% 27.37% 27.79% -
Total Cost 45,279 51,030 54,103 51,076 55,012 57,067 60,701 -17.76%
-
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,368 3,368 3,368 3,742 3,742 3,742 3,742 -6.78%
Div Payout % 31.01% 28.16% 25.30% 22.70% 24.43% 17.99% 18.57% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 522,473 523,222 523,222 517,234 513,491 515,737 512,743 1.26%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.35% 18.99% 19.75% 24.40% 21.78% 26.71% 24.92% -
ROE 2.08% 2.29% 2.54% 3.19% 2.98% 4.03% 3.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 75.00 84.16 90.07 90.26 93.96 104.03 108.01 -21.60%
EPS 14.51 15.98 17.79 22.02 20.47 27.79 26.92 -33.79%
DPS 4.50 4.50 4.50 5.00 5.00 5.00 5.00 -6.78%
NAPS 6.98 6.99 6.99 6.91 6.86 6.89 6.85 1.26%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 75.00 84.16 90.07 90.26 93.96 104.03 108.01 -21.60%
EPS 14.51 15.98 17.79 22.02 20.47 27.79 26.92 -33.79%
DPS 4.50 4.50 4.50 5.00 5.00 5.00 5.00 -6.78%
NAPS 6.98 6.99 6.99 6.91 6.86 6.89 6.85 1.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.36 5.55 4.44 4.10 4.70 4.43 4.60 -
P/RPS 7.15 6.59 4.93 4.54 5.00 4.26 4.26 41.27%
P/EPS 36.94 34.73 24.96 18.62 22.96 15.94 17.09 67.25%
EY 2.71 2.88 4.01 5.37 4.35 6.27 5.85 -40.15%
DY 0.84 0.81 1.01 1.22 1.06 1.13 1.09 -15.95%
P/NAPS 0.77 0.79 0.64 0.59 0.69 0.64 0.67 9.72%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 12/05/20 21/02/20 19/11/19 14/08/19 13/05/19 28/02/19 -
Price 5.55 5.14 5.30 4.10 4.30 4.62 4.20 -
P/RPS 7.40 6.11 5.88 4.54 4.58 4.44 3.89 53.58%
P/EPS 38.25 32.16 29.80 18.62 21.01 16.62 15.60 81.93%
EY 2.61 3.11 3.36 5.37 4.76 6.02 6.41 -45.09%
DY 0.81 0.88 0.85 1.22 1.16 1.08 1.19 -22.63%
P/NAPS 0.80 0.74 0.76 0.59 0.63 0.67 0.61 19.83%

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