[AYER] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 8.92%
YoY- 123.66%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,435 4,292 3,753 843 1,624 1,822 1,816 81.64%
PBT 9,191 9,675 12,712 10,168 9,331 8,284 5,500 40.95%
Tax -2,748 -2,888 -3,641 -2,926 -2,682 -2,388 -1,539 47.33%
NP 6,443 6,787 9,071 7,242 6,649 5,896 3,961 38.43%
-
NP to SH 6,443 6,787 9,071 7,242 6,649 5,896 3,961 38.43%
-
Tax Rate 29.90% 29.85% 28.64% 28.78% 28.74% 28.83% 27.98% -
Total Cost -2,008 -2,495 -5,318 -6,399 -5,025 -4,074 -2,145 -4.31%
-
Net Worth 251,666 251,667 250,902 248,744 247,652 248,438 245,307 1.72%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,733 3,733 3,741 3,741 3,741 3,741 - -
Div Payout % 57.95% 55.02% 41.25% 51.66% 56.27% 63.46% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 251,666 251,667 250,902 248,744 247,652 248,438 245,307 1.72%
NOSH 74,678 74,678 74,896 74,923 75,046 74,830 74,788 -0.09%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 145.28% 158.13% 241.70% 859.07% 409.42% 323.60% 218.12% -
ROE 2.56% 2.70% 3.62% 2.91% 2.68% 2.37% 1.61% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.94 5.75 5.01 1.13 2.16 2.43 2.43 81.75%
EPS 8.63 9.09 12.11 9.67 8.86 7.88 5.30 38.53%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 3.37 3.37 3.35 3.32 3.30 3.32 3.28 1.82%
Adjusted Per Share Value based on latest NOSH - 74,923
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.92 5.73 5.01 1.13 2.17 2.43 2.43 81.35%
EPS 8.61 9.07 12.12 9.67 8.88 7.88 5.29 38.49%
DPS 4.99 4.99 5.00 5.00 5.00 5.00 0.00 -
NAPS 3.3621 3.3622 3.3519 3.3231 3.3085 3.319 3.2772 1.72%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.90 3.02 2.98 2.50 2.80 2.70 3.40 -
P/RPS 48.83 52.55 59.47 222.19 129.39 110.89 140.02 -50.55%
P/EPS 33.61 33.23 24.60 25.86 31.60 34.27 64.20 -35.12%
EY 2.98 3.01 4.06 3.87 3.16 2.92 1.56 54.13%
DY 1.72 1.66 1.68 2.00 1.79 1.85 0.00 -
P/NAPS 0.86 0.90 0.89 0.75 0.85 0.81 1.04 -11.93%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 26/02/02 26/11/01 29/08/01 - - -
Price 2.80 3.00 3.00 3.00 3.00 0.00 0.00 -
P/RPS 47.15 52.20 59.87 266.63 138.63 0.00 0.00 -
P/EPS 32.45 33.01 24.77 31.04 33.86 0.00 0.00 -
EY 3.08 3.03 4.04 3.22 2.95 0.00 0.00 -
DY 1.79 1.67 1.67 1.67 1.67 0.00 0.00 -
P/NAPS 0.83 0.89 0.90 0.90 0.91 0.00 0.00 -

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