[AYER] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -7.8%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 48,914 26,086 11,100 3,786 4,292 912 50,714 -0.60%
PBT 71,182 21,155 19,689 13,213 9,675 8,695 39,083 10.50%
Tax -4,473 -8,961 -7,707 -3,811 -2,888 -2,504 -1,660 17.95%
NP 66,709 12,194 11,982 9,402 6,787 6,191 37,423 10.10%
-
NP to SH 66,709 12,194 11,456 9,402 6,787 6,191 37,423 10.10%
-
Tax Rate 6.28% 42.36% 39.14% 28.84% 29.85% 28.80% 4.25% -
Total Cost -17,795 13,892 -882 -5,616 -2,495 -5,279 13,291 -
-
Net Worth 364,534 274,720 254,736 259,004 252,174 244,795 242,620 7.01%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 7,485 5,988 5,366 3,742 3,741 3,743 - -
Div Payout % 11.22% 49.11% 46.85% 39.81% 55.13% 60.46% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 364,534 274,720 254,736 259,004 252,174 244,795 242,620 7.01%
NOSH 74,853 74,855 71,555 74,856 74,829 74,860 74,846 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 136.38% 46.75% 107.95% 248.34% 158.13% 678.84% 73.79% -
ROE 18.30% 4.44% 4.50% 3.63% 2.69% 2.53% 15.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.35 34.85 15.51 5.06 5.74 1.22 67.76 -0.60%
EPS 89.12 16.29 16.01 12.56 9.07 8.27 50.00 10.10%
DPS 10.00 8.00 7.50 5.00 5.00 5.00 0.00 -
NAPS 4.87 3.67 3.56 3.46 3.37 3.27 3.2416 7.01%
Adjusted Per Share Value based on latest NOSH - 74,957
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.34 34.84 14.83 5.06 5.73 1.22 67.74 -0.59%
EPS 89.11 16.29 15.30 12.56 9.07 8.27 49.99 10.10%
DPS 10.00 8.00 7.17 5.00 5.00 5.00 0.00 -
NAPS 4.8693 3.6696 3.4027 3.4597 3.3684 3.2699 3.2408 7.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.20 2.37 2.70 2.35 3.02 2.70 6.05 -
P/RPS 3.37 6.80 17.41 46.46 52.65 221.63 8.93 -14.98%
P/EPS 2.47 14.55 16.86 18.71 33.30 32.65 12.10 -23.25%
EY 40.51 6.87 5.93 5.34 3.00 3.06 8.26 30.33%
DY 4.55 3.38 2.78 2.13 1.66 1.85 0.00 -
P/NAPS 0.45 0.65 0.76 0.68 0.90 0.83 1.87 -21.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 13/05/04 28/05/03 28/05/02 31/05/01 21/07/00 -
Price 2.35 2.02 2.50 2.22 3.00 2.82 4.90 -
P/RPS 3.60 5.80 16.12 43.89 52.30 231.48 7.23 -10.96%
P/EPS 2.64 12.40 15.62 17.68 33.08 34.10 9.80 -19.62%
EY 37.92 8.06 6.40 5.66 3.02 2.93 10.20 24.45%
DY 4.26 3.96 3.00 2.25 1.67 1.77 0.00 -
P/NAPS 0.48 0.55 0.70 0.64 0.89 0.86 1.51 -17.38%

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