[AYER] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 29.66%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,037 3,786 2,820 5,603 4,435 4,292 3,753 4.99%
PBT 16,077 13,211 12,087 11,886 9,191 9,675 12,712 16.99%
Tax -4,628 -3,810 -3,626 -3,532 -2,748 -2,888 -3,641 17.39%
NP 11,449 9,401 8,461 8,354 6,443 6,787 9,071 16.84%
-
NP to SH 11,449 9,401 8,461 8,354 6,443 6,787 9,071 16.84%
-
Tax Rate 28.79% 28.84% 30.00% 29.72% 29.90% 29.85% 28.64% -
Total Cost -7,412 -5,615 -5,641 -2,751 -2,008 -2,495 -5,318 24.85%
-
Net Worth 262,105 259,352 256,437 254,024 251,666 251,667 250,902 2.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,747 3,747 3,733 3,733 3,733 3,733 3,741 0.10%
Div Payout % 32.74% 39.87% 44.13% 44.70% 57.95% 55.02% 41.25% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 262,105 259,352 256,437 254,024 251,666 251,667 250,902 2.96%
NOSH 74,887 74,957 74,763 74,933 74,678 74,678 74,896 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 283.60% 248.31% 300.04% 149.10% 145.28% 158.13% 241.70% -
ROE 4.37% 3.62% 3.30% 3.29% 2.56% 2.70% 3.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.39 5.05 3.77 7.48 5.94 5.75 5.01 5.00%
EPS 15.29 12.54 11.32 11.15 8.63 9.09 12.11 16.86%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.50 3.46 3.43 3.39 3.37 3.37 3.35 2.97%
Adjusted Per Share Value based on latest NOSH - 74,933
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.39 5.06 3.77 7.48 5.92 5.73 5.01 5.00%
EPS 15.29 12.56 11.30 11.16 8.61 9.07 12.12 16.80%
DPS 5.01 5.01 4.99 4.99 4.99 4.99 5.00 0.13%
NAPS 3.5011 3.4643 3.4254 3.3931 3.3616 3.3617 3.3514 2.96%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.38 2.35 2.60 2.99 2.90 3.02 2.98 -
P/RPS 44.15 46.53 68.93 39.99 48.83 52.55 59.47 -18.05%
P/EPS 15.57 18.74 22.97 26.82 33.61 33.23 24.60 -26.34%
EY 6.42 5.34 4.35 3.73 2.98 3.01 4.06 35.84%
DY 2.10 2.13 1.92 1.67 1.72 1.66 1.68 16.08%
P/NAPS 0.68 0.68 0.76 0.88 0.86 0.90 0.89 -16.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 -
Price 2.37 2.22 2.60 2.80 2.80 3.00 3.00 -
P/RPS 43.96 43.95 68.93 37.45 47.15 52.20 59.87 -18.65%
P/EPS 15.50 17.70 22.97 25.12 32.45 33.01 24.77 -26.90%
EY 6.45 5.65 4.35 3.98 3.08 3.03 4.04 36.71%
DY 2.11 2.25 1.92 1.79 1.79 1.67 1.67 16.92%
P/NAPS 0.68 0.64 0.76 0.83 0.83 0.89 0.90 -17.08%

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