[AYER] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -13.55%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 26,851 23,757 17,647 11,100 7,493 3,204 4,037 251.64%
PBT 22,512 19,057 19,280 19,689 19,611 18,328 16,077 25.03%
Tax -8,690 -8,009 -7,581 -7,707 -5,833 -5,234 -4,628 51.91%
NP 13,822 11,048 11,699 11,982 13,778 13,094 11,449 13.31%
-
NP to SH 13,822 10,522 11,173 11,456 13,252 13,094 11,449 13.31%
-
Tax Rate 38.60% 42.03% 39.32% 39.14% 29.74% 28.56% 28.79% -
Total Cost 13,029 12,709 5,948 -882 -6,285 -9,890 -7,412 -
-
Net Worth 276,364 269,598 270,483 249,199 229,002 263,579 262,105 3.57%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,250 5,250 5,250 5,250 3,747 3,747 3,747 25.08%
Div Payout % 37.98% 49.90% 46.99% 45.83% 28.28% 28.62% 32.74% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 276,364 269,598 270,483 249,199 229,002 263,579 262,105 3.57%
NOSH 74,895 74,888 74,926 70,000 64,146 74,880 74,887 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 51.48% 46.50% 66.29% 107.95% 183.88% 408.68% 283.60% -
ROE 5.00% 3.90% 4.13% 4.60% 5.79% 4.97% 4.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.85 31.72 23.55 15.86 11.68 4.28 5.39 251.64%
EPS 18.46 14.05 14.91 16.37 20.66 17.49 15.29 13.31%
DPS 7.01 7.01 7.01 7.50 5.84 5.00 5.00 25.13%
NAPS 3.69 3.60 3.61 3.56 3.57 3.52 3.50 3.57%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.87 31.73 23.57 14.83 10.01 4.28 5.39 251.77%
EPS 18.46 14.05 14.92 15.30 17.70 17.49 15.29 13.31%
DPS 7.01 7.01 7.01 7.01 5.01 5.01 5.01 24.97%
NAPS 3.6915 3.6012 3.613 3.3287 3.0589 3.5208 3.5011 3.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.36 2.56 2.36 2.70 2.20 2.40 2.38 -
P/RPS 6.58 8.07 10.02 17.03 18.83 56.09 44.15 -71.72%
P/EPS 12.79 18.22 15.83 16.50 10.65 13.72 15.57 -12.23%
EY 7.82 5.49 6.32 6.06 9.39 7.29 6.42 13.98%
DY 2.97 2.74 2.97 2.78 2.66 2.08 2.10 25.86%
P/NAPS 0.64 0.71 0.65 0.76 0.62 0.68 0.68 -3.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 17/08/04 13/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.35 2.40 2.45 2.50 2.50 2.42 2.37 -
P/RPS 6.55 7.57 10.40 15.77 21.40 56.56 43.96 -71.73%
P/EPS 12.73 17.08 16.43 15.28 12.10 13.84 15.50 -12.24%
EY 7.85 5.85 6.09 6.55 8.26 7.23 6.45 13.92%
DY 2.98 2.92 2.86 3.00 2.34 2.07 2.11 25.74%
P/NAPS 0.64 0.67 0.68 0.70 0.70 0.69 0.68 -3.94%

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