[AYER] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 18.21%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
Revenue 10,415 8,750 13,175 16,158 18,898 11,423 36,309 -22.09%
PBT 706 2,001 4,032 3,297 11,282 2,940 13,816 -44.81%
Tax -172 -514 -1,193 -1,109 -2,052 -739 -3,907 -46.43%
NP 534 1,487 2,839 2,188 9,230 2,201 9,909 -44.22%
-
NP to SH 534 1,487 2,839 2,188 9,230 2,201 9,909 -44.22%
-
Tax Rate 24.36% 25.69% 29.59% 33.64% 18.19% 25.14% 28.28% -
Total Cost 9,881 7,263 10,336 13,970 9,668 9,222 26,400 -17.83%
-
Net Worth 525,468 523,222 515,737 500,018 495,526 488,790 483,475 1.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
Div - - - - - - 7,484 -
Div Payout % - - - - - - 75.53% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
Net Worth 525,468 523,222 515,737 500,018 495,526 488,790 483,475 1.67%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
NP Margin 5.13% 16.99% 21.55% 13.54% 48.84% 19.27% 27.29% -
ROE 0.10% 0.28% 0.55% 0.44% 1.86% 0.45% 2.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
RPS 13.91 11.69 17.60 21.59 25.25 15.26 48.51 -22.09%
EPS 0.71 1.99 3.79 2.92 12.33 2.94 13.24 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 7.02 6.99 6.89 6.68 6.62 6.53 6.46 1.67%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
RPS 13.91 11.69 17.60 21.58 25.24 15.26 48.50 -22.09%
EPS 0.71 1.99 3.79 2.92 12.33 2.94 13.24 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 7.0189 6.989 6.889 6.679 6.619 6.529 6.458 1.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/06/15 31/03/16 -
Price 5.55 5.55 4.43 6.40 6.85 6.90 6.60 -
P/RPS 39.89 47.48 25.17 29.65 27.13 45.21 0.00 -
P/EPS 777.97 279.38 116.80 218.95 55.55 234.66 0.00 -
EY 0.13 0.36 0.86 0.46 1.80 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.64 0.96 1.03 1.06 1.02 -4.97%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/06/15 31/03/16 CAGR
Date 25/05/21 12/05/20 13/05/19 23/05/18 26/05/17 25/08/15 24/05/16 -
Price 0.00 5.14 4.62 5.70 6.88 6.40 6.50 -
P/RPS 0.00 43.97 26.25 26.41 27.25 41.94 0.00 -
P/EPS 0.00 258.74 121.81 195.00 55.80 217.66 0.00 -
EY 0.00 0.39 0.82 0.51 1.79 0.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 0.67 0.85 1.04 0.98 1.00 -

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
Post a Comment