[AYER] QoQ TTM 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- 47.39%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 67,562 70,333 77,869 80,852 73,100 65,572 49,528 22.97%
PBT 21,643 21,899 28,643 27,908 19,915 17,467 7,975 94.44%
Tax -5,157 -6,578 -7,841 -7,757 -6,243 -4,426 -2,652 55.73%
NP 16,486 15,321 20,802 20,151 13,672 13,041 5,323 112.32%
-
NP to SH 16,486 15,321 20,802 20,151 13,672 13,041 5,323 112.32%
-
Tax Rate 23.83% 30.04% 27.37% 27.79% 31.35% 25.34% 33.25% -
Total Cost 51,076 55,012 57,067 60,701 59,428 52,531 44,205 10.10%
-
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 3,742 3,742 3,742 3,742 3,742 3,742 0.00%
Div Payout % 22.70% 24.43% 17.99% 18.57% 27.37% 28.70% 70.31% -
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 24.40% 21.78% 26.71% 24.92% 18.70% 19.89% 10.75% -
ROE 3.19% 2.98% 4.03% 3.93% 2.70% 2.59% 1.06% -
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 90.26 93.96 104.03 108.01 97.66 87.60 66.17 22.97%
EPS 22.02 20.47 27.79 26.92 18.27 17.42 7.11 112.32%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 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 90.25 93.95 104.01 108.00 97.64 87.59 66.16 22.97%
EPS 22.02 20.47 27.79 26.92 18.26 17.42 7.11 112.32%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 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 4.54 5.00 4.26 4.26 5.32 6.28 9.67 -39.56%
P/EPS 18.62 22.96 15.94 17.09 28.47 31.57 90.00 -64.98%
EY 5.37 4.35 6.27 5.85 3.51 3.17 1.11 185.77%
DY 1.22 1.06 1.13 1.09 0.96 0.91 0.78 34.70%
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 4.54 4.58 4.44 3.89 4.71 6.05 8.61 -34.70%
P/EPS 18.62 21.01 16.62 15.60 25.18 30.42 80.15 -62.17%
EY 5.37 4.76 6.02 6.41 3.97 3.29 1.25 164.03%
DY 1.22 1.16 1.08 1.19 1.09 0.94 0.88 24.30%
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