[AYER] YoY Annualized Quarter 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- -25.27%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 96,512 48,914 26,086 11,100 3,786 4,292 912 117.40%
PBT 28,204 71,182 21,155 19,689 13,213 9,675 8,695 21.65%
Tax -7,400 -4,473 -8,961 -7,707 -3,811 -2,888 -2,504 19.78%
NP 20,804 66,709 12,194 11,982 9,402 6,787 6,191 22.37%
-
NP to SH 20,804 66,709 12,194 11,456 9,402 6,787 6,191 22.37%
-
Tax Rate 26.24% 6.28% 42.36% 39.14% 28.84% 29.85% 28.80% -
Total Cost 75,708 -17,795 13,892 -882 -5,616 -2,495 -5,279 -
-
Net Worth 379,547 364,534 274,720 254,736 259,004 252,174 244,795 7.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,229 7,485 5,988 5,366 3,742 3,741 3,743 20.08%
Div Payout % 53.98% 11.22% 49.11% 46.85% 39.81% 55.13% 60.46% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 379,547 364,534 274,720 254,736 259,004 252,174 244,795 7.57%
NOSH 74,861 74,853 74,855 71,555 74,856 74,829 74,860 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.56% 136.38% 46.75% 107.95% 248.34% 158.13% 678.84% -
ROE 5.48% 18.30% 4.44% 4.50% 3.63% 2.69% 2.53% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 128.92 65.35 34.85 15.51 5.06 5.74 1.22 117.35%
EPS 27.79 89.12 16.29 16.01 12.56 9.07 8.27 22.37%
DPS 15.00 10.00 8.00 7.50 5.00 5.00 5.00 20.08%
NAPS 5.07 4.87 3.67 3.56 3.46 3.37 3.27 7.57%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 128.92 65.34 34.84 14.83 5.06 5.73 1.22 117.35%
EPS 27.79 89.11 16.29 15.30 12.56 9.07 8.27 22.37%
DPS 15.00 10.00 8.00 7.17 5.00 5.00 5.00 20.08%
NAPS 5.0698 4.8693 3.6696 3.4027 3.4597 3.3684 3.2699 7.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.24 2.20 2.37 2.70 2.35 3.02 2.70 -
P/RPS 3.29 3.37 6.80 17.41 46.46 52.65 221.63 -50.40%
P/EPS 15.26 2.47 14.55 16.86 18.71 33.30 32.65 -11.90%
EY 6.55 40.51 6.87 5.93 5.34 3.00 3.06 13.51%
DY 3.54 4.55 3.38 2.78 2.13 1.66 1.85 11.41%
P/NAPS 0.84 0.45 0.65 0.76 0.68 0.90 0.83 0.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 25/05/06 30/05/05 13/05/04 28/05/03 28/05/02 31/05/01 -
Price 3.88 2.35 2.02 2.50 2.22 3.00 2.82 -
P/RPS 3.01 3.60 5.80 16.12 43.89 52.30 231.48 -51.49%
P/EPS 13.96 2.64 12.40 15.62 17.68 33.08 34.10 -13.82%
EY 7.16 37.92 8.06 6.40 5.66 3.02 2.93 16.04%
DY 3.87 4.26 3.96 3.00 2.25 1.67 1.77 13.91%
P/NAPS 0.77 0.48 0.55 0.70 0.64 0.89 0.86 -1.82%

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