[AYER] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 72.14%
YoY- 52.36%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 23,717 23,861 16,109 20,113 29,785 14,703 15,772 6.22%
PBT 7,462 11,174 3,181 5,837 17,660 14,583 2,526 17.38%
Tax -2,303 -2,844 -1,330 -678 -4,749 -3,701 2,501 -
NP 5,159 8,330 1,851 5,159 12,911 10,882 5,027 0.38%
-
NP to SH 5,159 8,330 1,851 5,159 12,911 10,882 5,027 0.38%
-
Tax Rate 30.86% 25.45% 41.81% 11.62% 26.89% 25.38% -99.01% -
Total Cost 18,558 15,531 14,258 14,954 16,874 3,821 10,745 8.42%
-
Net Worth 523,222 512,743 495,526 485,795 487,293 469,328 434,895 2.77%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,368 3,742 3,742 3,742 23,952 26,198 14,970 -19.81%
Div Payout % 65.29% 44.93% 202.20% 72.55% 185.52% 240.75% 297.80% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 523,222 512,743 495,526 485,795 487,293 469,328 434,895 2.77%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 21.75% 34.91% 11.49% 25.65% 43.35% 74.01% 31.87% -
ROE 0.99% 1.62% 0.37% 1.06% 2.65% 2.32% 1.16% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.68 31.88 21.52 26.87 39.79 19.64 21.07 6.22%
EPS 6.89 11.13 2.47 6.89 17.25 14.54 6.72 0.37%
DPS 4.50 5.00 5.00 5.00 32.00 35.00 20.00 -19.81%
NAPS 6.99 6.85 6.62 6.49 6.51 6.27 5.81 2.77%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.68 31.87 21.52 26.87 39.79 19.64 21.07 6.22%
EPS 6.89 11.13 2.47 6.89 17.25 14.54 6.71 0.39%
DPS 4.50 5.00 5.00 5.00 32.00 34.99 20.00 -19.81%
NAPS 6.989 6.849 6.619 6.489 6.509 6.2691 5.8091 2.77%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/03/15 31/03/14 29/03/13 -
Price 4.44 4.60 6.70 6.40 7.00 7.00 5.04 -
P/RPS 14.01 14.43 31.13 23.82 17.59 35.64 23.92 -7.61%
P/EPS 64.42 41.34 270.94 92.86 40.58 48.15 75.05 -2.23%
EY 1.55 2.42 0.37 1.08 2.46 2.08 1.33 2.29%
DY 1.01 1.09 0.75 0.78 4.57 5.00 3.97 -18.33%
P/NAPS 0.64 0.67 1.01 0.99 1.08 1.12 0.87 -4.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/02/20 28/02/19 27/02/18 22/02/17 26/05/15 07/05/14 29/05/13 -
Price 5.30 4.20 6.80 6.89 6.70 7.40 5.65 -
P/RPS 16.73 13.18 31.60 25.64 16.84 37.67 26.81 -6.74%
P/EPS 76.90 37.74 274.99 99.97 38.84 50.90 84.13 -1.32%
EY 1.30 2.65 0.36 1.00 2.57 1.96 1.19 1.31%
DY 0.85 1.19 0.74 0.73 4.78 4.73 3.54 -19.03%
P/NAPS 0.76 0.61 1.03 1.06 1.03 1.18 0.97 -3.54%

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