[AYER] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 159.83%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 98,330 124,482 67,306 54,098 34,152 56,708 77,746 3.98%
PBT 40,202 53,052 34,744 7,432 6,840 12,366 24,384 8.68%
Tax -10,400 -14,018 -8,144 -1,882 -3,224 -3,842 -6,200 8.99%
NP 29,802 39,034 26,600 5,550 3,616 8,524 18,184 8.57%
-
NP to SH 29,802 39,034 26,600 5,550 3,616 8,524 18,184 8.57%
-
Tax Rate 25.87% 26.42% 23.44% 25.32% 47.13% 31.07% 25.43% -
Total Cost 68,528 85,448 40,706 48,548 30,536 48,184 59,562 2.36%
-
Net Worth 595,081 570,379 544,929 523,971 522,473 513,491 503,012 2.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 595,081 570,379 544,929 523,971 522,473 513,491 503,012 2.83%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 30.31% 31.36% 39.52% 10.26% 10.59% 15.03% 23.39% -
ROE 5.01% 6.84% 4.88% 1.06% 0.69% 1.66% 3.62% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 131.36 166.30 89.92 72.27 45.63 75.76 103.86 3.98%
EPS 39.82 52.14 35.54 7.42 4.84 11.38 24.30 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.95 7.62 7.28 7.00 6.98 6.86 6.72 2.83%
Adjusted Per Share Value based on latest NOSH - 74,853
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 131.34 166.28 89.90 72.26 45.62 75.75 103.85 3.98%
EPS 39.81 52.14 35.53 7.41 4.83 11.39 24.29 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9488 7.6189 7.2789 6.999 6.979 6.859 6.719 2.83%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 7.30 6.90 5.90 5.38 5.36 4.70 5.50 -
P/RPS 5.56 4.15 6.56 7.44 11.75 6.20 5.30 0.80%
P/EPS 18.34 13.23 16.60 72.56 110.95 41.27 22.64 -3.44%
EY 5.45 7.56 6.02 1.38 0.90 2.42 4.42 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.81 0.77 0.77 0.69 0.82 1.93%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 24/08/22 26/08/21 26/08/20 14/08/19 21/08/18 -
Price 6.80 7.20 6.00 5.50 5.55 4.30 5.30 -
P/RPS 5.18 4.33 6.67 7.61 12.16 5.68 5.10 0.25%
P/EPS 17.08 13.81 16.88 74.18 114.89 37.76 21.82 -3.99%
EY 5.86 7.24 5.92 1.35 0.87 2.65 4.58 4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.82 0.79 0.80 0.63 0.79 1.42%

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