[AYER] QoQ TTM Result on 31-Mar-2003 [#4]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.11%
YoY- 38.51%
Quarter Report
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 7,493 3,204 4,037 3,786 2,820 5,603 4,435 41.71%
PBT 19,611 18,328 16,077 13,211 12,087 11,886 9,191 65.51%
Tax -5,833 -5,234 -4,628 -3,810 -3,626 -3,532 -2,748 64.93%
NP 13,778 13,094 11,449 9,401 8,461 8,354 6,443 65.75%
-
NP to SH 13,252 13,094 11,449 9,401 8,461 8,354 6,443 61.51%
-
Tax Rate 29.74% 28.56% 28.79% 28.84% 30.00% 29.72% 29.90% -
Total Cost -6,285 -9,890 -7,412 -5,615 -5,641 -2,751 -2,008 113.52%
-
Net Worth 229,002 263,579 262,105 259,352 256,437 254,024 251,666 -6.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,747 3,747 3,747 3,747 3,733 3,733 3,733 0.24%
Div Payout % 28.28% 28.62% 32.74% 39.87% 44.13% 44.70% 57.95% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 229,002 263,579 262,105 259,352 256,437 254,024 251,666 -6.08%
NOSH 64,146 74,880 74,887 74,957 74,763 74,933 74,678 -9.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 183.88% 408.68% 283.60% 248.31% 300.04% 149.10% 145.28% -
ROE 5.79% 4.97% 4.37% 3.62% 3.30% 3.29% 2.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.68 4.28 5.39 5.05 3.77 7.48 5.94 56.76%
EPS 20.66 17.49 15.29 12.54 11.32 11.15 8.63 78.67%
DPS 5.84 5.00 5.00 5.00 5.00 5.00 5.00 10.87%
NAPS 3.57 3.52 3.50 3.46 3.43 3.39 3.37 3.90%
Adjusted Per Share Value based on latest NOSH - 74,957
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.01 4.28 5.39 5.06 3.77 7.48 5.92 41.79%
EPS 17.70 17.49 15.29 12.56 11.30 11.16 8.61 61.46%
DPS 5.01 5.01 5.01 5.01 4.99 4.99 4.99 0.26%
NAPS 3.0589 3.5208 3.5011 3.4643 3.4254 3.3931 3.3616 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 2.40 2.38 2.35 2.60 2.99 2.90 -
P/RPS 18.83 56.09 44.15 46.53 68.93 39.99 48.83 -46.92%
P/EPS 10.65 13.72 15.57 18.74 22.97 26.82 33.61 -53.42%
EY 9.39 7.29 6.42 5.34 4.35 3.73 2.98 114.48%
DY 2.66 2.08 2.10 2.13 1.92 1.67 1.72 33.62%
P/NAPS 0.62 0.68 0.68 0.68 0.76 0.88 0.86 -19.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 28/05/03 24/02/03 29/11/02 28/08/02 -
Price 2.50 2.42 2.37 2.22 2.60 2.80 2.80 -
P/RPS 21.40 56.56 43.96 43.95 68.93 37.45 47.15 -40.85%
P/EPS 12.10 13.84 15.50 17.70 22.97 25.12 32.45 -48.10%
EY 8.26 7.23 6.45 5.65 4.35 3.98 3.08 92.68%
DY 2.34 2.07 2.11 2.25 1.92 1.79 1.79 19.49%
P/NAPS 0.70 0.69 0.68 0.64 0.76 0.83 0.83 -10.70%

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