[AYER] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -12.19%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,947 57,717 59,096 50,788 49,123 58,991 56,140 22.25%
PBT 23,457 12,466 11,513 9,922 11,217 17,926 15,168 33.62%
Tax -5,886 -3,000 -2,729 -3,058 -3,400 -5,648 -4,307 23.07%
NP 17,571 9,466 8,784 6,864 7,817 12,278 10,861 37.69%
-
NP to SH 17,571 9,466 8,784 6,864 7,817 12,278 10,861 37.69%
-
Tax Rate 25.09% 24.07% 23.70% 30.82% 30.31% 31.51% 28.40% -
Total Cost 58,376 48,251 50,312 43,924 41,306 46,713 45,279 18.40%
-
Net Worth 538,941 529,959 523,971 525,468 524,719 523,971 522,473 2.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 3,068 3,068 3,068 3,068 3,368 3,368 -
Div Payout % - 32.42% 34.94% 44.71% 39.26% 27.43% 31.01% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 538,941 529,959 523,971 525,468 524,719 523,971 522,473 2.08%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.14% 16.40% 14.86% 13.52% 15.91% 20.81% 19.35% -
ROE 3.26% 1.79% 1.68% 1.31% 1.49% 2.34% 2.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.46 77.11 78.95 67.85 65.63 78.81 75.00 22.25%
EPS 23.47 12.65 11.74 9.17 10.44 16.40 14.51 37.67%
DPS 0.00 4.10 4.10 4.10 4.10 4.50 4.50 -
NAPS 7.20 7.08 7.00 7.02 7.01 7.00 6.98 2.08%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.45 77.10 78.94 67.84 65.62 78.80 74.99 22.25%
EPS 23.47 12.64 11.73 9.17 10.44 16.40 14.51 37.67%
DPS 0.00 4.10 4.10 4.10 4.10 4.50 4.50 -
NAPS 7.1989 7.0789 6.999 7.0189 7.0089 6.999 6.979 2.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.55 5.80 5.38 5.55 5.60 5.25 5.36 -
P/RPS 5.47 7.52 6.81 8.18 8.53 6.66 7.15 -16.31%
P/EPS 23.64 45.86 45.85 60.52 53.62 32.01 36.94 -25.67%
EY 4.23 2.18 2.18 1.65 1.86 3.12 2.71 34.45%
DY 0.00 0.71 0.76 0.74 0.73 0.86 0.84 -
P/NAPS 0.77 0.82 0.77 0.79 0.80 0.75 0.77 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 25/05/21 26/02/21 25/11/20 26/08/20 -
Price 5.50 5.23 5.50 5.45 0.00 5.50 5.55 -
P/RPS 5.42 6.78 6.97 8.03 0.00 6.98 7.40 -18.69%
P/EPS 23.43 41.36 46.87 59.43 0.00 33.53 38.25 -27.80%
EY 4.27 2.42 2.13 1.68 0.00 2.98 2.61 38.71%
DY 0.00 0.78 0.75 0.75 0.00 0.82 0.81 -
P/NAPS 0.76 0.74 0.79 0.78 0.00 0.79 0.80 -3.35%

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