[AYER] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 9.65%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,312 2,092 3,786 2,809 3,476 1,088 4,292 -33.77%
PBT 23,244 18,536 13,213 14,301 13,012 7,072 9,675 79.28%
Tax -6,560 -5,236 -3,811 -4,104 -3,712 -1,964 -2,888 72.71%
NP 16,684 13,300 9,402 10,197 9,300 5,108 6,787 82.04%
-
NP to SH 16,684 13,300 9,402 10,197 9,300 5,108 6,787 82.04%
-
Tax Rate 28.22% 28.25% 28.84% 28.70% 28.53% 27.77% 29.85% -
Total Cost -14,372 -11,208 -5,616 -7,388 -5,824 -4,020 -2,495 220.99%
-
Net Worth 263,589 262,105 259,004 256,679 253,840 251,666 252,174 2.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,742 - - - 3,741 -
Div Payout % - - 39.81% - - - 55.13% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 263,589 262,105 259,004 256,679 253,840 251,666 252,174 2.99%
NOSH 74,883 74,887 74,856 74,833 74,879 74,678 74,829 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 721.63% 635.76% 248.34% 362.98% 267.55% 469.49% 158.13% -
ROE 6.33% 5.07% 3.63% 3.97% 3.66% 2.03% 2.69% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.09 2.79 5.06 3.75 4.64 1.46 5.74 -33.79%
EPS 22.28 17.76 12.56 13.63 12.42 6.84 9.07 81.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.52 3.50 3.46 3.43 3.39 3.37 3.37 2.94%
Adjusted Per Share Value based on latest NOSH - 74,763
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.09 2.79 5.06 3.75 4.64 1.45 5.73 -33.72%
EPS 22.29 17.77 12.56 13.62 12.42 6.82 9.07 82.01%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.5209 3.5011 3.4597 3.4286 3.3907 3.3616 3.3684 2.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.40 2.38 2.35 2.60 2.99 2.90 3.02 -
P/RPS 77.73 85.20 46.46 69.26 64.41 199.05 52.65 29.62%
P/EPS 10.77 13.40 18.71 19.08 24.07 42.40 33.30 -52.85%
EY 9.28 7.46 5.34 5.24 4.15 2.36 3.00 112.15%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.66 -
P/NAPS 0.68 0.68 0.68 0.76 0.88 0.86 0.90 -17.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 -
Price 2.42 2.37 2.22 2.60 2.80 2.80 3.00 -
P/RPS 78.38 84.84 43.89 69.26 60.32 192.19 52.30 30.92%
P/EPS 10.86 13.34 17.68 19.08 22.54 40.94 33.08 -52.37%
EY 9.21 7.49 5.66 5.24 4.44 2.44 3.02 110.15%
DY 0.00 0.00 2.25 0.00 0.00 0.00 1.67 -
P/NAPS 0.69 0.68 0.64 0.76 0.83 0.83 0.89 -15.59%

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