[AYER] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -2.47%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,086 26,851 23,757 17,647 11,100 7,493 3,204 304.19%
PBT 21,156 22,512 19,057 19,280 19,689 19,611 18,328 10.02%
Tax -8,961 -8,690 -8,009 -7,581 -7,707 -5,833 -5,234 43.06%
NP 12,195 13,822 11,048 11,699 11,982 13,778 13,094 -4.62%
-
NP to SH 12,195 13,822 10,522 11,173 11,456 13,252 13,094 -4.62%
-
Tax Rate 42.36% 38.60% 42.03% 39.32% 39.14% 29.74% 28.56% -
Total Cost 13,891 13,029 12,709 5,948 -882 -6,285 -9,890 -
-
Net Worth 274,673 276,364 269,598 270,483 249,199 229,002 263,579 2.78%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,987 5,250 5,250 5,250 5,250 3,747 3,747 36.63%
Div Payout % 49.10% 37.98% 49.90% 46.99% 45.83% 28.28% 28.62% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 274,673 276,364 269,598 270,483 249,199 229,002 263,579 2.78%
NOSH 74,843 74,895 74,888 74,926 70,000 64,146 74,880 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 46.75% 51.48% 46.50% 66.29% 107.95% 183.88% 408.68% -
ROE 4.44% 5.00% 3.90% 4.13% 4.60% 5.79% 4.97% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.85 35.85 31.72 23.55 15.86 11.68 4.28 304.22%
EPS 16.29 18.46 14.05 14.91 16.37 20.66 17.49 -4.62%
DPS 8.00 7.01 7.01 7.01 7.50 5.84 5.00 36.75%
NAPS 3.67 3.69 3.60 3.61 3.56 3.57 3.52 2.81%
Adjusted Per Share Value based on latest NOSH - 74,926
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.84 35.87 31.73 23.57 14.83 10.01 4.28 304.14%
EPS 16.29 18.46 14.05 14.92 15.30 17.70 17.49 -4.62%
DPS 8.00 7.01 7.01 7.01 7.01 5.01 5.01 36.57%
NAPS 3.669 3.6915 3.6012 3.613 3.3287 3.0589 3.5208 2.78%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.37 2.36 2.56 2.36 2.70 2.20 2.40 -
P/RPS 6.80 6.58 8.07 10.02 17.03 18.83 56.09 -75.47%
P/EPS 14.55 12.79 18.22 15.83 16.50 10.65 13.72 3.98%
EY 6.88 7.82 5.49 6.32 6.06 9.39 7.29 -3.78%
DY 3.38 2.97 2.74 2.97 2.78 2.66 2.08 38.17%
P/NAPS 0.65 0.64 0.71 0.65 0.76 0.62 0.68 -2.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 23/11/04 17/08/04 13/05/04 26/02/04 20/11/03 -
Price 2.02 2.35 2.40 2.45 2.50 2.50 2.42 -
P/RPS 5.80 6.55 7.57 10.40 15.77 21.40 56.56 -78.06%
P/EPS 12.40 12.73 17.08 16.43 15.28 12.10 13.84 -7.05%
EY 8.07 7.85 5.85 6.09 6.55 8.26 7.23 7.59%
DY 3.96 2.98 2.92 2.86 3.00 2.34 2.07 54.04%
P/NAPS 0.55 0.64 0.67 0.68 0.70 0.70 0.69 -14.01%

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