[AYER] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -34.03%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 107,709 96,512 48,914 26,086 11,100 3,786 4,292 71.02%
PBT 25,432 28,204 71,182 21,155 19,689 13,213 9,675 17.46%
Tax -7,123 -7,400 -4,473 -8,961 -7,707 -3,811 -2,888 16.22%
NP 18,309 20,804 66,709 12,194 11,982 9,402 6,787 17.96%
-
NP to SH 18,309 20,804 66,709 12,194 11,456 9,402 6,787 17.96%
-
Tax Rate 28.01% 26.24% 6.28% 42.36% 39.14% 28.84% 29.85% -
Total Cost 89,400 75,708 -17,795 13,892 -882 -5,616 -2,495 -
-
Net Worth 388,486 379,547 364,534 274,720 254,736 259,004 252,174 7.46%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 11,227 11,229 7,485 5,988 5,366 3,742 3,741 20.08%
Div Payout % 61.32% 53.98% 11.22% 49.11% 46.85% 39.81% 55.13% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 388,486 379,547 364,534 274,720 254,736 259,004 252,174 7.46%
NOSH 74,852 74,861 74,853 74,855 71,555 74,856 74,829 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.00% 21.56% 136.38% 46.75% 107.95% 248.34% 158.13% -
ROE 4.71% 5.48% 18.30% 4.44% 4.50% 3.63% 2.69% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 143.89 128.92 65.35 34.85 15.51 5.06 5.74 70.99%
EPS 24.46 27.79 89.12 16.29 16.01 12.56 9.07 17.96%
DPS 15.00 15.00 10.00 8.00 7.50 5.00 5.00 20.07%
NAPS 5.19 5.07 4.87 3.67 3.56 3.46 3.37 7.45%
Adjusted Per Share Value based on latest NOSH - 74,843
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 143.87 128.92 65.34 34.84 14.83 5.06 5.73 71.03%
EPS 24.46 27.79 89.11 16.29 15.30 12.56 9.07 17.96%
DPS 15.00 15.00 10.00 8.00 7.17 5.00 5.00 20.07%
NAPS 5.1892 5.0698 4.8693 3.6696 3.4027 3.4597 3.3684 7.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.50 4.24 2.20 2.37 2.70 2.35 3.02 -
P/RPS 2.43 3.29 3.37 6.80 17.41 46.46 52.65 -40.08%
P/EPS 14.31 15.26 2.47 14.55 16.86 18.71 33.30 -13.11%
EY 6.99 6.55 40.51 6.87 5.93 5.34 3.00 15.12%
DY 4.29 3.54 4.55 3.38 2.78 2.13 1.66 17.12%
P/NAPS 0.67 0.84 0.45 0.65 0.76 0.68 0.90 -4.79%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 25/05/06 30/05/05 13/05/04 28/05/03 28/05/02 -
Price 3.50 3.88 2.35 2.02 2.50 2.22 3.00 -
P/RPS 2.43 3.01 3.60 5.80 16.12 43.89 52.30 -40.01%
P/EPS 14.31 13.96 2.64 12.40 15.62 17.68 33.08 -13.02%
EY 6.99 7.16 37.92 8.06 6.40 5.66 3.02 14.99%
DY 4.29 3.87 4.26 3.96 3.00 2.25 1.67 17.01%
P/NAPS 0.67 0.77 0.48 0.55 0.70 0.64 0.89 -4.61%

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