[AYER] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 267.14%
YoY- 79.21%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
Revenue 35,000 52,700 64,632 75,592 45,692 86,944 78,300 -13.05%
PBT 8,004 16,128 13,188 45,128 11,760 27,044 45,880 -26.16%
Tax -2,056 -4,772 -4,436 -8,208 -2,956 -6,443 -11,124 -25.42%
NP 5,948 11,356 8,752 36,920 8,804 20,601 34,756 -26.41%
-
NP to SH 5,948 11,356 8,752 36,920 8,804 20,601 34,756 -26.41%
-
Tax Rate 25.69% 29.59% 33.64% 18.19% 25.14% 23.82% 24.25% -
Total Cost 29,052 41,344 55,880 38,672 36,888 66,343 43,544 -6.78%
-
Net Worth 523,222 515,737 500,018 495,526 488,790 483,584 476,813 1.62%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
Div - - - - - 7,485 - -
Div Payout % - - - - - 36.34% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
Net Worth 523,222 515,737 500,018 495,526 488,790 483,584 476,813 1.62%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
NP Margin 16.99% 21.55% 13.54% 48.84% 19.27% 23.69% 44.39% -
ROE 1.14% 2.20% 1.75% 7.45% 1.80% 4.26% 7.29% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
RPS 46.76 70.40 86.35 100.99 61.04 116.14 104.61 -13.05%
EPS 7.96 15.16 11.68 49.32 11.76 27.52 46.44 -26.39%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 6.99 6.89 6.68 6.62 6.53 6.46 6.37 1.62%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
RPS 46.75 70.39 86.33 100.97 61.03 116.14 104.59 -13.05%
EPS 7.95 15.17 11.69 49.32 11.76 27.52 46.43 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 6.989 6.889 6.679 6.619 6.529 6.4595 6.369 1.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/06/15 31/03/16 30/06/14 -
Price 5.55 4.43 6.40 6.85 6.90 6.60 9.98 -
P/RPS 11.87 6.29 7.41 6.78 11.30 0.00 9.54 3.86%
P/EPS 69.84 29.20 54.74 13.89 58.66 0.00 21.49 22.72%
EY 1.43 3.42 1.83 7.20 1.70 0.00 4.65 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.96 1.03 1.06 1.02 1.57 -11.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 30/06/14 CAGR
Date 12/05/20 13/05/19 23/05/18 26/05/17 25/08/15 24/05/16 28/08/14 -
Price 5.14 4.62 5.70 6.88 6.40 6.50 9.30 -
P/RPS 10.99 6.56 6.60 6.81 10.48 0.00 8.89 3.75%
P/EPS 64.68 30.45 48.75 13.95 54.41 0.00 20.03 22.58%
EY 1.55 3.28 2.05 7.17 1.84 0.00 4.99 -18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.85 1.04 0.98 1.00 1.46 -11.13%

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