[AYER] YoY Annualized Quarter 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- 24.77%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 105,636 104,662 15,832 28,753 7,752 2,809 4,772 67.52%
PBT 18,722 33,280 18,912 26,596 22,833 14,301 11,084 9.12%
Tax -5,876 -12,533 -1,026 -8,112 -6,801 -4,104 -3,118 11.13%
NP 12,846 20,746 17,885 18,484 16,032 10,197 7,965 8.28%
-
NP to SH 12,846 20,746 17,885 18,484 15,330 10,197 7,965 8.28%
-
Tax Rate 31.39% 37.66% 5.43% 30.50% 29.79% 28.70% 28.13% -
Total Cost 92,789 83,916 -2,053 10,269 -8,280 -7,388 -3,193 -
-
Net Worth 379,560 373,649 282,951 276,212 255,590 256,679 250,788 7.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,972 9,983 7,984 - - - - -
Div Payout % 116.55% 48.12% 44.64% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 379,560 373,649 282,951 276,212 255,590 256,679 250,788 7.14%
NOSH 74,864 74,879 74,854 74,854 71,594 74,833 74,862 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.16% 19.82% 112.97% 64.28% 206.81% 362.98% 166.92% -
ROE 3.38% 5.55% 6.32% 6.69% 6.00% 3.97% 3.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 141.10 139.77 21.15 38.41 10.83 3.75 6.37 67.54%
EPS 17.16 27.71 23.89 24.69 21.41 13.63 10.64 8.28%
DPS 20.00 13.33 10.67 0.00 0.00 0.00 0.00 -
NAPS 5.07 4.99 3.78 3.69 3.57 3.43 3.35 7.14%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 141.10 139.80 21.15 38.41 10.35 3.75 6.37 67.54%
EPS 17.16 27.71 23.89 24.69 20.48 13.62 10.64 8.28%
DPS 20.00 13.34 10.67 0.00 0.00 0.00 0.00 -
NAPS 5.07 4.991 3.7795 3.6895 3.4141 3.4286 3.3499 7.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 3.88 2.19 2.36 2.20 2.60 2.98 -
P/RPS 2.82 2.78 10.35 6.14 20.32 69.26 46.75 -37.36%
P/EPS 23.19 14.00 9.17 9.56 10.27 19.08 28.01 -3.09%
EY 4.31 7.14 10.91 10.46 9.73 5.24 3.57 3.18%
DY 5.03 3.44 4.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.58 0.64 0.62 0.76 0.89 -1.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 3.86 3.68 2.25 2.35 2.50 2.60 3.00 -
P/RPS 2.74 2.63 10.64 6.12 23.09 69.26 47.06 -37.73%
P/EPS 22.49 13.28 9.42 9.52 11.67 19.08 28.20 -3.69%
EY 4.45 7.53 10.62 10.51 8.57 5.24 3.55 3.83%
DY 5.18 3.62 4.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.60 0.64 0.70 0.76 0.90 -2.77%

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