[AYER] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 91.37%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 66,580 43,868 35,274 43,701 56,991 36,159 32,392 12.75%
PBT 28,767 11,713 10,464 10,469 16,734 12,779 5,556 31.51%
Tax -7,436 -2,945 -3,345 -2,313 -4,913 -2,265 -659 49.73%
NP 21,331 8,768 7,119 8,156 11,821 10,514 4,897 27.78%
-
NP to SH 21,331 8,768 7,119 8,156 11,821 10,514 4,897 27.78%
-
Tax Rate 25.85% 25.14% 31.97% 22.09% 29.36% 17.72% 11.86% -
Total Cost 45,249 35,100 28,155 35,545 45,170 25,645 27,495 8.65%
-
Net Worth 552,415 529,959 523,971 517,234 506,006 493,281 480,714 2.34%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 552,415 529,959 523,971 517,234 506,006 493,281 480,714 2.34%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 32.04% 19.99% 20.18% 18.66% 20.74% 29.08% 15.12% -
ROE 3.86% 1.65% 1.36% 1.58% 2.34% 2.13% 1.02% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 88.95 58.61 47.12 58.38 76.14 48.31 43.26 12.75%
EPS 28.50 11.71 9.51 10.90 15.79 14.05 6.54 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.38 7.08 7.00 6.91 6.76 6.59 6.42 2.34%
Adjusted Per Share Value based on latest NOSH - 74,853
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 88.93 58.60 47.12 58.37 76.13 48.30 43.27 12.75%
EPS 28.49 11.71 9.51 10.89 15.79 14.04 6.54 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3789 7.0789 6.999 6.909 6.759 6.589 6.4212 2.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 6.30 5.80 5.25 4.10 5.20 7.00 6.18 -
P/RPS 7.08 9.90 11.14 7.02 6.83 14.49 0.00 -
P/EPS 22.11 49.51 55.20 37.63 32.93 49.84 0.00 -
EY 4.52 2.02 1.81 2.66 3.04 2.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.75 0.59 0.77 1.06 1.03 -3.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 25/11/20 19/11/19 21/11/18 30/11/17 15/11/16 -
Price 6.00 5.23 5.50 4.10 4.60 6.70 6.95 -
P/RPS 6.75 8.92 11.67 7.02 6.04 13.87 0.00 -
P/EPS 21.05 44.65 57.83 37.63 29.13 47.70 0.00 -
EY 4.75 2.24 1.73 2.66 3.43 2.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.79 0.59 0.68 1.02 1.16 -5.80%

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