[AYER] QoQ TTM 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- 31.36%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,427 22,898 26,086 26,851 23,757 17,647 11,100 45.18%
PBT 15,730 20,919 21,156 22,512 19,057 19,280 19,689 -13.88%
Tax -5,784 -7,943 -8,961 -8,690 -8,009 -7,581 -7,707 -17.40%
NP 9,946 12,976 12,195 13,822 11,048 11,699 11,982 -11.66%
-
NP to SH 9,946 12,976 12,195 13,822 10,522 11,173 11,456 -8.98%
-
Tax Rate 36.77% 37.97% 42.36% 38.60% 42.03% 39.32% 39.14% -
Total Cost 9,481 9,922 13,891 13,029 12,709 5,948 -882 -
-
Net Worth 275,456 278,308 274,673 276,364 269,598 270,483 249,199 6.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 11,991 5,987 5,987 5,250 5,250 5,250 5,250 73.34%
Div Payout % 120.57% 46.14% 49.10% 37.98% 49.90% 46.99% 45.83% -
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 275,456 278,308 274,673 276,364 269,598 270,483 249,199 6.89%
NOSH 75,056 74,814 74,843 74,895 74,888 74,926 70,000 4.75%
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 51.20% 56.67% 46.75% 51.48% 46.50% 66.29% 107.95% -
ROE 3.61% 4.66% 4.44% 5.00% 3.90% 4.13% 4.60% -
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 25.88 30.61 34.85 35.85 31.72 23.55 15.86 38.56%
EPS 13.25 17.34 16.29 18.46 14.05 14.91 16.37 -13.13%
DPS 16.00 8.00 8.00 7.01 7.01 7.01 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 25.95 30.59 34.84 35.87 31.73 23.57 14.83 45.16%
EPS 13.29 17.33 16.29 18.46 14.05 14.92 15.30 -8.95%
DPS 16.02 8.00 8.00 7.01 7.01 7.01 7.01 73.41%
NAPS 3.6794 3.7175 3.669 3.6915 3.6012 3.613 3.3287 6.89%
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 8.19 7.19 6.80 6.58 8.07 10.02 17.03 -38.58%
P/EPS 16.00 12.68 14.55 12.79 18.22 15.83 16.50 -2.02%
EY 6.25 7.88 6.88 7.82 5.49 6.32 6.06 2.07%
DY 7.55 3.64 3.38 2.97 2.74 2.97 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 8.62 7.35 5.80 6.55 7.57 10.40 15.77 -33.12%
P/EPS 16.83 12.97 12.40 12.73 17.08 16.43 15.28 6.64%
EY 5.94 7.71 8.07 7.85 5.85 6.09 6.55 -6.30%
DY 7.17 3.56 3.96 2.98 2.92 2.86 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