[AYER] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.93%
YoY- 114.7%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Revenue 35,274 43,701 56,991 36,159 32,392 72,495 83,742 -12.01%
PBT 10,464 10,469 16,734 12,779 5,556 40,786 47,260 -20.00%
Tax -3,345 -2,313 -4,913 -2,265 -659 -9,633 -11,039 -16.20%
NP 7,119 8,156 11,821 10,514 4,897 31,153 36,221 -21.40%
-
NP to SH 7,119 8,156 11,821 10,514 4,897 31,023 36,221 -21.40%
-
Tax Rate 31.97% 22.09% 29.36% 17.72% 11.86% 23.62% 23.36% -
Total Cost 28,155 35,545 45,170 25,645 27,495 41,342 47,521 -7.45%
-
Net Worth 523,971 517,234 506,006 493,281 480,714 449,118 456,603 2.05%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Net Worth 523,971 517,234 506,006 493,281 480,714 449,118 456,603 2.05%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
NP Margin 20.18% 18.66% 20.74% 29.08% 15.12% 42.97% 43.25% -
ROE 1.36% 1.58% 2.34% 2.13% 1.02% 6.91% 7.93% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
RPS 47.12 58.38 76.14 48.31 43.26 96.85 111.88 -12.01%
EPS 9.51 10.90 15.79 14.05 6.54 41.45 48.39 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 6.91 6.76 6.59 6.42 6.00 6.10 2.05%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
RPS 47.12 58.37 76.13 48.30 43.27 96.84 111.86 -12.01%
EPS 9.51 10.89 15.79 14.04 6.54 41.44 48.38 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.999 6.909 6.759 6.589 6.4212 5.9991 6.0991 2.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/12/14 31/12/13 -
Price 5.25 4.10 5.20 7.00 6.18 6.62 5.70 -
P/RPS 11.14 7.02 6.83 14.49 0.00 6.84 5.09 12.29%
P/EPS 55.20 37.63 32.93 49.84 0.00 15.97 11.78 25.69%
EY 1.81 2.66 3.04 2.01 0.00 6.26 8.49 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.77 1.06 1.03 1.10 0.93 -3.13%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/12/14 31/12/13 CAGR
Date 25/11/20 19/11/19 21/11/18 30/11/17 15/11/16 17/02/15 27/02/14 -
Price 5.50 4.10 4.60 6.70 6.95 6.80 6.70 -
P/RPS 11.67 7.02 6.04 13.87 0.00 7.02 5.99 10.37%
P/EPS 57.83 37.63 29.13 47.70 0.00 16.41 13.85 23.56%
EY 1.73 2.66 3.43 2.10 0.00 6.09 7.22 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.68 1.02 1.16 1.13 1.10 -4.78%

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