[AYER] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 32.49%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 40,413 32,079 13,849 23,717 23,861 16,109 20,113 12.32%
PBT 18,500 11,744 753 7,462 11,174 3,181 5,837 21.18%
Tax -4,694 -2,941 -55 -2,303 -2,844 -1,330 -678 38.03%
NP 13,806 8,803 698 5,159 8,330 1,851 5,159 17.81%
-
NP to SH 13,806 8,803 698 5,159 8,330 1,851 5,159 17.81%
-
Tax Rate 25.37% 25.04% 7.30% 30.86% 25.45% 41.81% 11.62% -
Total Cost 26,607 23,276 13,151 18,558 15,531 14,258 14,954 10.07%
-
Net Worth 566,637 538,941 524,719 523,222 512,743 495,526 485,795 2.59%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 3,068 3,368 3,742 3,742 3,742 -
Div Payout % - - 439.68% 65.29% 44.93% 202.20% 72.55% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 566,637 538,941 524,719 523,222 512,743 495,526 485,795 2.59%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 34.16% 27.44% 5.04% 21.75% 34.91% 11.49% 25.65% -
ROE 2.44% 1.63% 0.13% 0.99% 1.62% 0.37% 1.06% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 53.99 42.86 18.50 31.68 31.88 21.52 26.87 12.32%
EPS 18.44 11.76 0.93 6.89 11.13 2.47 6.89 17.82%
DPS 0.00 0.00 4.10 4.50 5.00 5.00 5.00 -
NAPS 7.57 7.20 7.01 6.99 6.85 6.62 6.49 2.59%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 53.98 42.85 18.50 31.68 31.87 21.52 26.87 12.32%
EPS 18.44 11.76 0.93 6.89 11.13 2.47 6.89 17.82%
DPS 0.00 0.00 4.10 4.50 5.00 5.00 5.00 -
NAPS 7.5689 7.1989 7.0089 6.989 6.849 6.619 6.489 2.59%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 6.60 5.55 5.60 4.44 4.60 6.70 6.40 -
P/RPS 12.22 12.95 30.27 14.01 14.43 31.13 23.82 -10.52%
P/EPS 35.78 47.19 600.54 64.42 41.34 270.94 92.86 -14.68%
EY 2.79 2.12 0.17 1.55 2.42 0.37 1.08 17.12%
DY 0.00 0.00 0.73 1.01 1.09 0.75 0.78 -
P/NAPS 0.87 0.77 0.80 0.64 0.67 1.01 0.99 -2.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 26/02/21 21/02/20 28/02/19 27/02/18 22/02/17 -
Price 6.60 5.50 0.00 5.30 4.20 6.80 6.89 -
P/RPS 12.22 12.83 0.00 16.73 13.18 31.60 25.64 -11.61%
P/EPS 35.78 46.77 0.00 76.90 37.74 274.99 99.97 -15.73%
EY 2.79 2.14 0.00 1.30 2.65 0.36 1.00 18.64%
DY 0.00 0.00 0.00 0.85 1.19 0.74 0.73 -
P/NAPS 0.87 0.76 0.00 0.76 0.61 1.03 1.06 -3.23%

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