[AYER] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 24.77%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 14,308 15,528 26,086 28,753 27,626 28,280 11,100 18.42%
PBT 11,126 15,952 21,155 26,596 21,978 16,900 19,689 -31.62%
Tax -808 -660 -8,961 -8,112 -7,164 -4,732 -7,707 -77.73%
NP 10,318 15,292 12,194 18,484 14,814 12,168 11,982 -9.47%
-
NP to SH 10,318 15,292 12,194 18,484 14,814 12,168 11,456 -6.73%
-
Tax Rate 7.26% 4.14% 42.36% 30.50% 32.60% 28.00% 39.14% -
Total Cost 3,990 236 13,892 10,269 12,812 16,112 -882 -
-
Net Worth 274,797 278,308 274,720 276,212 269,345 270,483 254,736 5.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 11,980 - 5,988 - - - 5,366 70.73%
Div Payout % 116.11% - 49.11% - - - 46.85% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 274,797 278,308 274,720 276,212 269,345 270,483 254,736 5.17%
NOSH 74,876 74,814 74,855 74,854 74,818 74,926 71,555 3.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 72.11% 98.48% 46.75% 64.28% 53.62% 43.03% 107.95% -
ROE 3.75% 5.49% 4.44% 6.69% 5.50% 4.50% 4.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.11 20.76 34.85 38.41 36.92 37.74 15.51 14.91%
EPS 13.78 20.44 16.29 24.69 19.80 16.24 16.01 -9.50%
DPS 16.00 0.00 8.00 0.00 0.00 0.00 7.50 65.64%
NAPS 3.67 3.72 3.67 3.69 3.60 3.61 3.56 2.04%
Adjusted Per Share Value based on latest NOSH - 74,895
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.11 20.74 34.84 38.41 36.90 37.78 14.83 18.39%
EPS 13.78 20.43 16.29 24.69 19.79 16.25 15.30 -6.73%
DPS 16.00 0.00 8.00 0.00 0.00 0.00 7.17 70.68%
NAPS 3.6706 3.7175 3.6696 3.6895 3.5978 3.613 3.4027 5.17%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.12 2.20 2.37 2.36 2.56 2.36 2.70 -
P/RPS 11.09 10.60 6.80 6.14 6.93 6.25 17.41 -25.94%
P/EPS 15.38 10.76 14.55 9.56 12.93 14.53 16.86 -5.93%
EY 6.50 9.29 6.87 10.46 7.73 6.88 5.93 6.30%
DY 7.55 0.00 3.38 0.00 0.00 0.00 2.78 94.53%
P/NAPS 0.58 0.59 0.65 0.64 0.71 0.65 0.76 -16.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 17/08/04 13/05/04 -
Price 2.23 2.25 2.02 2.35 2.40 2.45 2.50 -
P/RPS 11.67 10.84 5.80 6.12 6.50 6.49 16.12 -19.35%
P/EPS 16.18 11.01 12.40 9.52 12.12 15.09 15.62 2.37%
EY 6.18 9.08 8.06 10.51 8.25 6.63 6.40 -2.30%
DY 7.17 0.00 3.96 0.00 0.00 0.00 3.00 78.66%
P/NAPS 0.61 0.60 0.55 0.64 0.67 0.68 0.70 -8.75%

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