[AYER] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -34.03%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 15,832 14,308 15,528 26,086 28,753 27,626 28,280 -32.00%
PBT 18,912 11,126 15,952 21,155 26,596 21,978 16,900 7.76%
Tax -1,026 -808 -660 -8,961 -8,112 -7,164 -4,732 -63.80%
NP 17,885 10,318 15,292 12,194 18,484 14,814 12,168 29.18%
-
NP to SH 17,885 10,318 15,292 12,194 18,484 14,814 12,168 29.18%
-
Tax Rate 5.43% 7.26% 4.14% 42.36% 30.50% 32.60% 28.00% -
Total Cost -2,053 3,990 236 13,892 10,269 12,812 16,112 -
-
Net Worth 282,951 274,797 278,308 274,720 276,212 269,345 270,483 3.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,984 11,980 - 5,988 - - - -
Div Payout % 44.64% 116.11% - 49.11% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 282,951 274,797 278,308 274,720 276,212 269,345 270,483 3.04%
NOSH 74,854 74,876 74,814 74,855 74,854 74,818 74,926 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 112.97% 72.11% 98.48% 46.75% 64.28% 53.62% 43.03% -
ROE 6.32% 3.75% 5.49% 4.44% 6.69% 5.50% 4.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.15 19.11 20.76 34.85 38.41 36.92 37.74 -31.95%
EPS 23.89 13.78 20.44 16.29 24.69 19.80 16.24 29.25%
DPS 10.67 16.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.78 3.67 3.72 3.67 3.69 3.60 3.61 3.10%
Adjusted Per Share Value based on latest NOSH - 74,843
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.15 19.11 20.74 34.84 38.41 36.90 37.78 -32.00%
EPS 23.89 13.78 20.43 16.29 24.69 19.79 16.25 29.20%
DPS 10.67 16.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.7795 3.6706 3.7175 3.6696 3.6895 3.5978 3.613 3.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.19 2.12 2.20 2.37 2.36 2.56 2.36 -
P/RPS 10.35 11.09 10.60 6.80 6.14 6.93 6.25 39.84%
P/EPS 9.17 15.38 10.76 14.55 9.56 12.93 14.53 -26.36%
EY 10.91 6.50 9.29 6.87 10.46 7.73 6.88 35.87%
DY 4.87 7.55 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.59 0.65 0.64 0.71 0.65 -7.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 23/08/05 30/05/05 28/02/05 23/11/04 17/08/04 -
Price 2.25 2.23 2.25 2.02 2.35 2.40 2.45 -
P/RPS 10.64 11.67 10.84 5.80 6.12 6.50 6.49 38.91%
P/EPS 9.42 16.18 11.01 12.40 9.52 12.12 15.09 -26.89%
EY 10.62 6.18 9.08 8.06 10.51 8.25 6.63 36.78%
DY 4.74 7.17 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.60 0.55 0.64 0.67 0.68 -7.98%

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