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

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Quarter Result
Revenue	13,849	23,717	23,861	16,109	20,113	29,785	14,703	-0.88%
YoY %	-41.61%	-0.60%	48.12%	-19.91%	-32.47%	102.58%	-	-
Horiz. %	94.19%	161.31%	162.29%	109.56%	136.80%	202.58%	100.00%	-
PBT	753	7,462	11,174	3,181	5,837	17,660	14,583	-35.49%
YoY %	-89.91%	-33.22%	251.27%	-45.50%	-66.95%	21.10%	-	-
Horiz. %	5.16%	51.17%	76.62%	21.81%	40.03%	121.10%	100.00%	-
Tax	-55	-2,303	-2,844	-1,330	-678	-4,749	-3,701	-46.35%
YoY %	97.61%	19.02%	-113.83%	-96.17%	85.72%	-28.32%	-	-
Horiz. %	1.49%	62.23%	76.84%	35.94%	18.32%	128.32%	100.00%	-
NP	698	5,159	8,330	1,851	5,159	12,911	10,882	-33.39%
YoY %	-86.47%	-38.07%	350.03%	-64.12%	-60.04%	18.65%	-	-
Horiz. %	6.41%	47.41%	76.55%	17.01%	47.41%	118.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	698	5,159	8,330	1,851	5,159	12,911	10,882	-33.39%
YoY %	-86.47%	-38.07%	350.03%	-64.12%	-60.04%	18.65%	-	-
Horiz. %	6.41%	47.41%	76.55%	17.01%	47.41%	118.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.30%	30.86%	25.45%	41.81%	11.62%	26.89%	25.38%	-
YoY %	-76.34%	21.26%	-39.13%	259.81%	-56.79%	5.95%	-	-
Horiz. %	28.76%	121.59%	100.28%	164.74%	45.78%	105.95%	100.00%	-
Total Cost	13,151	18,558	15,531	14,258	14,954	16,874	3,821	20.06%
YoY %	-29.14%	19.49%	8.93%	-4.65%	-11.38%	341.61%	-	-
Horiz. %	344.18%	485.68%	406.46%	373.15%	391.36%	441.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,719	523,222	512,743	495,526	485,795	487,293	469,328	1.66%
YoY %	0.29%	2.04%	3.47%	2.00%	-0.31%	3.83%	-	-
Horiz. %	111.80%	111.48%	109.25%	105.58%	103.51%	103.83%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Dividend
Div	3,068	3,368	3,742	3,742	3,742	23,952	26,198	-27.18%
YoY %	-8.91%	-9.99%	0.00%	0.00%	-84.38%	-8.57%	-	-
Horiz. %	11.71%	12.86%	14.28%	14.28%	14.28%	91.43%	100.00%	-
Div Payout %	439.68%	65.29%	44.93%	202.20%	72.55%	185.52%	240.75%	-
YoY %	573.43%	45.31%	-77.78%	178.70%	-60.89%	-22.94%	-	-
Horiz. %	182.63%	27.12%	18.66%	83.99%	30.13%	77.06%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	524,719	523,222	512,743	495,526	485,795	487,293	469,328	1.66%
YoY %	0.29%	2.04%	3.47%	2.00%	-0.31%	3.83%	-	-
Horiz. %	111.80%	111.48%	109.25%	105.58%	103.51%	103.83%	100.00%	-
NOSH	74,853	74,853	74,853	74,853	74,853	74,853	74,853	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	5.04%	21.75%	34.91%	11.49%	25.65%	43.35%	74.01%	-
YoY %	-76.83%	-37.70%	203.83%	-55.20%	-40.83%	-41.43%	-	-
Horiz. %	6.81%	29.39%	47.17%	15.52%	34.66%	58.57%	100.00%	-
ROE	0.13%	0.99%	1.62%	0.37%	1.06%	2.65%	2.32%	-
YoY %	-86.87%	-38.89%	337.84%	-65.09%	-60.00%	14.22%	-	-
Horiz. %	5.60%	42.67%	69.83%	15.95%	45.69%	114.22%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Per Share
RPS	18.50	31.68	31.88	21.52	26.87	39.79	19.64	-0.88%
YoY %	-41.60%	-0.63%	48.14%	-19.91%	-32.47%	102.60%	-	-
Horiz. %	94.20%	161.30%	162.32%	109.57%	136.81%	202.60%	100.00%	-
EPS	0.93	6.89	11.13	2.47	6.89	17.25	14.54	-33.42%
YoY %	-86.50%	-38.10%	350.61%	-64.15%	-60.06%	18.64%	-	-
Horiz. %	6.40%	47.39%	76.55%	16.99%	47.39%	118.64%	100.00%	-
DPS	4.10	4.50	5.00	5.00	5.00	32.00	35.00	-27.18%
YoY %	-8.89%	-10.00%	0.00%	0.00%	-84.38%	-8.57%	-	-
Horiz. %	11.71%	12.86%	14.29%	14.29%	14.29%	91.43%	100.00%	-
NAPS	7.01	6.99	6.85	6.62	6.49	6.51	6.27	1.66%
YoY %	0.29%	2.04%	3.47%	2.00%	-0.31%	3.83%	-	-
Horiz. %	111.80%	111.48%	109.25%	105.58%	103.51%	103.83%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 74,853
RPS	18.50	31.68	31.88	21.52	26.87	39.79	19.64	-0.88%
YoY %	-41.60%	-0.63%	48.14%	-19.91%	-32.47%	102.60%	-	-
Horiz. %	94.20%	161.30%	162.32%	109.57%	136.81%	202.60%	100.00%	-
EPS	0.93	6.89	11.13	2.47	6.89	17.25	14.54	-33.42%
YoY %	-86.50%	-38.10%	350.61%	-64.15%	-60.06%	18.64%	-	-
Horiz. %	6.40%	47.39%	76.55%	16.99%	47.39%	118.64%	100.00%	-
DPS	4.10	4.50	5.00	5.00	5.00	32.00	35.00	-27.18%
YoY %	-8.89%	-10.00%	0.00%	0.00%	-84.38%	-8.57%	-	-
Horiz. %	11.71%	12.86%	14.29%	14.29%	14.29%	91.43%	100.00%	-
NAPS	7.01	6.99	6.85	6.62	6.49	6.51	6.27	1.66%
YoY %	0.29%	2.04%	3.47%	2.00%	-0.31%	3.83%	-	-
Horiz. %	111.80%	111.48%	109.25%	105.58%	103.51%	103.83%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
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	30.27	14.01	14.43	31.13	23.82	17.59	35.64	-2.38%
YoY %	116.06%	-2.91%	-53.65%	30.69%	35.42%	-50.65%	-	-
Horiz. %	84.93%	39.31%	40.49%	87.35%	66.84%	49.35%	100.00%	-
P/EPS	600.54	64.42	41.34	270.94	92.86	40.58	48.15	45.26%
YoY %	832.23%	55.83%	-84.74%	191.77%	128.83%	-15.72%	-	-
Horiz. %	1,247.23%	133.79%	85.86%	562.70%	192.86%	84.28%	100.00%	-
EY	0.17	1.55	2.42	0.37	1.08	2.46	2.08	-30.96%
YoY %	-89.03%	-35.95%	554.05%	-65.74%	-56.10%	18.27%	-	-
Horiz. %	8.17%	74.52%	116.35%	17.79%	51.92%	118.27%	100.00%	-
DY	0.73	1.01	1.09	0.75	0.78	4.57	5.00	-24.77%
YoY %	-27.72%	-7.34%	45.33%	-3.85%	-82.93%	-8.60%	-	-
Horiz. %	14.60%	20.20%	21.80%	15.00%	15.60%	91.40%	100.00%	-
P/NAPS	0.80	0.64	0.67	1.01	0.99	1.08	1.12	-4.85%
YoY %	25.00%	-4.48%	-33.66%	2.02%	-8.33%	-3.57%	-	-
Horiz. %	71.43%	57.14%	59.82%	90.18%	88.39%	96.43%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
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	16.73	13.18	31.60	25.64	16.84	37.67	-
YoY %	0.00%	26.93%	-58.29%	23.24%	52.26%	-55.30%	-	-
Horiz. %	0.00%	44.41%	34.99%	83.89%	68.06%	44.70%	100.00%	-
P/EPS	0.00	76.90	37.74	274.99	99.97	38.84	50.90	-
YoY %	0.00%	103.76%	-86.28%	175.07%	157.39%	-23.69%	-	-
Horiz. %	0.00%	151.08%	74.15%	540.26%	196.40%	76.31%	100.00%	-
EY	0.00	1.30	2.65	0.36	1.00	2.57	1.96	-
YoY %	0.00%	-50.94%	636.11%	-64.00%	-61.09%	31.12%	-	-
Horiz. %	0.00%	66.33%	135.20%	18.37%	51.02%	131.12%	100.00%	-
DY	0.00	0.85	1.19	0.74	0.73	4.78	4.73	-
YoY %	0.00%	-28.57%	60.81%	1.37%	-84.73%	1.06%	-	-
Horiz. %	0.00%	17.97%	25.16%	15.64%	15.43%	101.06%	100.00%	-
P/NAPS	0.00	0.76	0.61	1.03	1.06	1.03	1.18	-
YoY %	0.00%	24.59%	-40.78%	-2.83%	2.91%	-12.71%	-	-
Horiz. %	0.00%	64.41%	51.69%	87.29%	89.83%	87.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos