[AYER] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 29.22%
YoY- 93.15%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,476 1,088 4,292 4,772 854 516 912 143.80%
PBT 13,012 7,072 9,675 11,084 8,588 9,008 8,695 30.80%
Tax -3,712 -1,964 -2,888 -3,118 -2,424 -2,524 -2,504 29.98%
NP 9,300 5,108 6,787 7,965 6,164 6,484 6,191 31.13%
-
NP to SH 9,300 5,108 6,787 7,965 6,164 6,484 6,191 31.13%
-
Tax Rate 28.53% 27.77% 29.85% 28.13% 28.23% 28.02% 28.80% -
Total Cost -5,824 -4,020 -2,495 -3,193 -5,310 -5,968 -5,279 6.76%
-
Net Worth 253,840 251,666 252,174 250,788 248,355 247,652 244,795 2.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 3,741 - - - 3,743 -
Div Payout % - - 55.13% - - - 60.46% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 253,840 251,666 252,174 250,788 248,355 247,652 244,795 2.44%
NOSH 74,879 74,678 74,829 74,862 74,805 75,046 74,860 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 267.55% 469.49% 158.13% 166.92% 721.78% 1,256.59% 678.84% -
ROE 3.66% 2.03% 2.69% 3.18% 2.48% 2.62% 2.53% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.64 1.46 5.74 6.37 1.14 0.69 1.22 143.45%
EPS 12.42 6.84 9.07 10.64 8.24 8.64 8.27 31.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.39 3.37 3.37 3.35 3.32 3.30 3.27 2.42%
Adjusted Per Share Value based on latest NOSH - 74,896
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.64 1.45 5.73 6.37 1.14 0.69 1.22 143.45%
EPS 12.42 6.82 9.07 10.64 8.23 8.66 8.27 31.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.3907 3.3616 3.3684 3.3499 3.3174 3.308 3.2699 2.44%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.99 2.90 3.02 2.98 2.50 2.80 2.70 -
P/RPS 64.41 199.05 52.65 46.75 218.99 407.23 221.63 -56.09%
P/EPS 24.07 42.40 33.30 28.01 30.34 32.41 32.65 -18.37%
EY 4.15 2.36 3.00 3.57 3.30 3.09 3.06 22.50%
DY 0.00 0.00 1.66 0.00 0.00 0.00 1.85 -
P/NAPS 0.88 0.86 0.90 0.89 0.75 0.85 0.83 3.97%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 29/08/01 31/05/01 -
Price 2.80 2.80 3.00 3.00 3.00 3.00 2.82 -
P/RPS 60.32 192.19 52.30 47.06 262.78 436.32 231.48 -59.16%
P/EPS 22.54 40.94 33.08 28.20 36.41 34.72 34.10 -24.09%
EY 4.44 2.44 3.02 3.55 2.75 2.88 2.93 31.89%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.77 -
P/NAPS 0.83 0.83 0.89 0.90 0.90 0.91 0.86 -2.33%

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