[AYER] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -11.8%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
Revenue 49,123 67,418 80,852 52,268 52,505 102,280 98,445 -9.77%
PBT 11,217 17,931 27,908 15,960 11,393 58,446 61,843 -22.32%
Tax -3,400 -4,616 -7,757 -3,595 -1,337 -14,512 -14,740 -19.50%
NP 7,817 13,315 20,151 12,365 10,056 43,934 47,103 -23.33%
-
NP to SH 7,817 13,315 20,151 12,365 10,056 43,934 47,103 -23.33%
-
Tax Rate 30.31% 25.74% 27.79% 22.53% 11.74% 24.83% 23.83% -
Total Cost 41,306 54,103 60,701 39,903 42,449 58,346 51,342 -3.16%
-
Net Worth 524,719 523,222 512,743 495,526 485,795 487,293 469,328 1.66%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
Div 3,068 3,368 3,742 3,742 3,742 23,952 26,198 -27.18%
Div Payout % 39.26% 25.30% 18.57% 30.27% 37.22% 54.52% 55.62% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
Net Worth 524,719 523,222 512,743 495,526 485,795 487,293 469,328 1.66%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
NP Margin 15.91% 19.75% 24.92% 23.66% 19.15% 42.95% 47.85% -
ROE 1.49% 2.54% 3.93% 2.50% 2.07% 9.02% 10.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
RPS 65.63 90.07 108.01 69.83 70.14 136.64 131.52 -9.77%
EPS 10.44 17.79 26.92 16.52 13.43 58.69 62.93 -23.33%
DPS 4.10 4.50 5.00 5.00 5.00 32.00 35.00 -27.18%
NAPS 7.01 6.99 6.85 6.62 6.49 6.51 6.27 1.66%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
RPS 65.62 90.05 108.00 69.82 70.13 136.62 131.50 -9.77%
EPS 10.44 17.79 26.92 16.52 13.43 58.68 62.92 -23.33%
DPS 4.10 4.50 5.00 5.00 5.00 32.00 34.99 -27.18%
NAPS 7.0089 6.989 6.849 6.619 6.489 6.509 6.2691 1.66%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/03/15 31/03/14 -
Price 5.60 4.44 4.60 6.70 6.40 7.00 7.00 -
P/RPS 8.53 4.93 4.26 9.60 9.12 5.12 5.32 7.23%
P/EPS 53.62 24.96 17.09 40.56 47.64 11.93 11.12 26.20%
EY 1.86 4.01 5.85 2.47 2.10 8.38 8.99 -20.79%
DY 0.73 1.01 1.09 0.75 0.78 4.57 5.00 -24.77%
P/NAPS 0.80 0.64 0.67 1.01 0.99 1.08 1.12 -4.85%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 CAGR
Date 26/02/21 21/02/20 28/02/19 27/02/18 22/02/17 26/05/15 07/05/14 -
Price 0.00 5.30 4.20 6.80 6.89 6.70 7.40 -
P/RPS 0.00 5.88 3.89 9.74 9.82 4.90 5.63 -
P/EPS 0.00 29.80 15.60 41.16 51.29 11.42 11.76 -
EY 0.00 3.36 6.41 2.43 1.95 8.76 8.50 -
DY 0.00 0.85 1.19 0.74 0.73 4.78 4.73 -
P/NAPS 0.00 0.76 0.61 1.03 1.06 1.03 1.18 -

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