[AYER] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 85.62%
YoY- 124.78%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 98,659 82,551 78,965 75,947 57,717 59,096 50,788 55.62%
PBT 40,511 37,113 29,638 23,457 12,466 11,513 9,922 155.23%
Tax -10,377 -9,017 -7,373 -5,886 -3,000 -2,729 -3,058 125.64%
NP 30,134 28,096 22,265 17,571 9,466 8,784 6,864 167.87%
-
NP to SH 30,134 28,096 22,265 17,571 9,466 8,784 6,864 167.87%
-
Tax Rate 25.62% 24.30% 24.88% 25.09% 24.07% 23.70% 30.82% -
Total Cost 68,525 54,455 56,700 58,376 48,251 50,312 43,924 34.47%
-
Net Worth 552,415 544,929 544,929 538,941 529,959 523,971 525,468 3.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 3,068 3,068 3,068 -
Div Payout % - - - - 32.42% 34.94% 44.71% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 552,415 544,929 544,929 538,941 529,959 523,971 525,468 3.38%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 30.54% 34.03% 28.20% 23.14% 16.40% 14.86% 13.52% -
ROE 5.45% 5.16% 4.09% 3.26% 1.79% 1.68% 1.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 131.80 110.28 105.49 101.46 77.11 78.95 67.85 55.62%
EPS 40.26 37.53 29.74 23.47 12.65 11.74 9.17 167.88%
DPS 0.00 0.00 0.00 0.00 4.10 4.10 4.10 -
NAPS 7.38 7.28 7.28 7.20 7.08 7.00 7.02 3.38%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 131.78 110.27 105.48 101.45 77.10 78.94 67.84 55.62%
EPS 40.25 37.53 29.74 23.47 12.64 11.73 9.17 167.83%
DPS 0.00 0.00 0.00 0.00 4.10 4.10 4.10 -
NAPS 7.3789 7.2789 7.2789 7.1989 7.0789 6.999 7.0189 3.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 6.30 5.90 5.80 5.55 5.80 5.38 5.55 -
P/RPS 4.78 5.35 5.50 5.47 7.52 6.81 8.18 -30.08%
P/EPS 15.65 15.72 19.50 23.64 45.86 45.85 60.52 -59.37%
EY 6.39 6.36 5.13 4.23 2.18 2.18 1.65 146.40%
DY 0.00 0.00 0.00 0.00 0.71 0.76 0.74 -
P/NAPS 0.85 0.81 0.80 0.77 0.82 0.77 0.79 4.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 24/08/22 27/05/22 25/02/22 25/11/21 26/08/21 25/05/21 -
Price 6.00 6.00 6.16 5.50 5.23 5.50 5.45 -
P/RPS 4.55 5.44 5.84 5.42 6.78 6.97 8.03 -31.50%
P/EPS 14.90 15.99 20.71 23.43 41.36 46.87 59.43 -60.20%
EY 6.71 6.26 4.83 4.27 2.42 2.13 1.68 151.52%
DY 0.00 0.00 0.00 0.00 0.78 0.75 0.75 -
P/NAPS 0.81 0.82 0.85 0.76 0.74 0.79 0.78 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