[AYER] YoY TTM Result on 30-Jun-2003 [#1]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Jun-2003 [#1]

Profit Trend

QoQ- 21.78%

YoY- 77.7%

Quarter Report

1ST QTR RESULTS - FY 2004.xls

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	69,372	22,898	17,647	4,037	4,435	1,624	13,295	31.68%
YoY %	202.96%	29.76%	337.13%	-8.97%	173.09%	-87.78%	-	-
Horiz. %	521.79%	172.23%	132.73%	30.36%	33.36%	12.22%	100.00%	-
PBT	73,296	20,919	19,280	16,077	9,191	9,331	28,975	16.72%
YoY %	250.38%	8.50%	19.92%	74.92%	-1.50%	-67.80%	-	-
Horiz. %	252.96%	72.20%	66.54%	55.49%	31.72%	32.20%	100.00%	-
Tax	-6,077	-7,943	-7,581	-4,628	-2,748	-2,682	-1,407	27.60%
YoY %	23.49%	-4.78%	-63.81%	-68.41%	-2.46%	-90.62%	-	-
Horiz. %	431.91%	564.53%	538.81%	328.93%	195.31%	190.62%	100.00%	-
NP	67,219	12,976	11,699	11,449	6,443	6,649	27,568	16.00%
YoY %	418.03%	10.92%	2.18%	77.70%	-3.10%	-75.88%	-	-
Horiz. %	243.83%	47.07%	42.44%	41.53%	23.37%	24.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,219	12,976	11,173	11,449	6,443	6,649	27,568	16.00%
YoY %	418.03%	16.14%	-2.41%	77.70%	-3.10%	-75.88%	-	-
Horiz. %	243.83%	47.07%	40.53%	41.53%	23.37%	24.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.29%	37.97%	39.32%	28.79%	29.90%	28.74%	4.86%	-
YoY %	-78.17%	-3.43%	36.58%	-3.71%	4.04%	491.36%	-	-
Horiz. %	170.58%	781.28%	809.05%	592.39%	615.23%	591.36%	100.00%	-
Total Cost	2,153	9,922	5,948	-7,412	-2,008	-5,025	-14,273	-
YoY %	-78.30%	66.81%	180.25%	-269.12%	60.04%	64.79%	-	-
Horiz. %	-15.08%	-69.52%	-41.67%	51.93%	14.07%	35.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,941	278,308	270,483	262,105	251,666	247,652	244,605	7.08%
YoY %	32.57%	2.89%	3.20%	4.15%	1.62%	1.25%	-	-
Horiz. %	150.83%	113.78%	110.58%	107.15%	102.89%	101.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	6,004	5,987	5,250	3,747	3,733	3,741	3,766	8.07%
YoY %	0.28%	14.04%	40.11%	0.38%	-0.21%	-0.66%	-	-
Horiz. %	159.43%	158.98%	139.41%	99.50%	99.12%	99.34%	100.00%	-
Div Payout %	8.93%	46.14%	46.99%	32.74%	57.95%	56.27%	13.66%	-
YoY %	-80.65%	-1.81%	43.52%	-43.50%	2.99%	311.93%	-	-
Horiz. %	65.37%	337.77%	344.00%	239.68%	424.23%	411.93%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	368,941	278,308	270,483	262,105	251,666	247,652	244,605	7.08%
YoY %	32.57%	2.89%	3.20%	4.15%	1.62%	1.25%	-	-
Horiz. %	150.83%	113.78%	110.58%	107.15%	102.89%	101.25%	100.00%	-
NOSH	74,835	74,814	74,926	74,887	74,678	75,046	75,032	-0.04%
YoY %	0.03%	-0.15%	0.05%	0.28%	-0.49%	0.02%	-	-
Horiz. %	99.74%	99.71%	99.86%	99.81%	99.53%	100.02%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	96.90%	56.67%	66.29%	283.60%	145.28%	409.42%	207.36%	-
YoY %	70.99%	-14.51%	-76.63%	95.21%	-64.52%	97.44%	-	-
Horiz. %	46.73%	27.33%	31.97%	136.77%	70.06%	197.44%	100.00%	-
ROE	18.22%	4.66%	4.13%	4.37%	2.56%	2.68%	11.27%	-
YoY %	290.99%	12.83%	-5.49%	70.70%	-4.48%	-76.22%	-	-
Horiz. %	161.67%	41.35%	36.65%	38.78%	22.72%	23.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	92.70	30.61	23.55	5.39	5.94	2.16	17.72	31.73%
YoY %	202.84%	29.98%	336.92%	-9.26%	175.00%	-87.81%	-	-
Horiz. %	523.14%	172.74%	132.90%	30.42%	33.52%	12.19%	100.00%	-
EPS	89.82	17.34	14.91	15.29	8.63	8.86	36.74	16.05%
YoY %	417.99%	16.30%	-2.49%	77.17%	-2.60%	-75.88%	-	-
Horiz. %	244.47%	47.20%	40.58%	41.62%	23.49%	24.12%	100.00%	-
DPS	8.00	8.00	7.01	5.00	5.00	5.00	5.02	8.07%
YoY %	0.00%	14.12%	40.20%	0.00%	0.00%	-0.40%	-	-
Horiz. %	159.36%	159.36%	139.64%	99.60%	99.60%	99.60%	100.00%	-
NAPS	4.93	3.72	3.61	3.50	3.37	3.30	3.26	7.13%
YoY %	32.53%	3.05%	3.14%	3.86%	2.12%	1.23%	-	-
Horiz. %	151.23%	114.11%	110.74%	107.36%	103.37%	101.23%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 74,887
RPS	92.68	30.59	23.58	5.39	5.92	2.17	17.76	31.68%
YoY %	202.97%	29.73%	337.48%	-8.95%	172.81%	-87.78%	-	-
Horiz. %	521.85%	172.24%	132.77%	30.35%	33.33%	12.22%	100.00%	-
EPS	89.80	17.34	14.93	15.30	8.61	8.88	36.83	16.00%
YoY %	417.88%	16.14%	-2.42%	77.70%	-3.04%	-75.89%	-	-
Horiz. %	243.82%	47.08%	40.54%	41.54%	23.38%	24.11%	100.00%	-
DPS	8.02	8.00	7.01	5.01	4.99	5.00	5.03	8.08%
YoY %	0.25%	14.12%	39.92%	0.40%	-0.20%	-0.60%	-	-
Horiz. %	159.44%	159.05%	139.36%	99.60%	99.20%	99.40%	100.00%	-
NAPS	4.9289	3.7181	3.6135	3.5016	3.3621	3.3085	3.2678	7.08%
YoY %	32.57%	2.89%	3.20%	4.15%	1.62%	1.25%	-	-
Horiz. %	150.83%	113.78%	110.58%	107.15%	102.89%	101.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.65	2.20	2.36	2.38	2.90	2.80	4.70	-
P/RPS	2.86	7.19	10.02	44.15	48.83	129.39	26.53	-31.00%
YoY %	-60.22%	-28.24%	-77.30%	-9.58%	-62.26%	387.71%	-	-
Horiz. %	10.78%	27.10%	37.77%	166.42%	184.06%	487.71%	100.00%	-
P/EPS	2.95	12.68	15.83	15.57	33.61	31.60	12.79	-21.67%
YoY %	-76.74%	-19.90%	1.67%	-53.67%	6.36%	147.07%	-	-
Horiz. %	23.06%	99.14%	123.77%	121.74%	262.78%	247.07%	100.00%	-
EY	33.90	7.88	6.32	6.42	2.98	3.16	7.82	27.67%
YoY %	330.20%	24.68%	-1.56%	115.44%	-5.70%	-59.59%	-	-
Horiz. %	433.50%	100.77%	80.82%	82.10%	38.11%	40.41%	100.00%	-
DY	3.02	3.64	2.97	2.10	1.72	1.79	1.07	18.86%
YoY %	-17.03%	22.56%	41.43%	22.09%	-3.91%	67.29%	-	-
Horiz. %	282.24%	340.19%	277.57%	196.26%	160.75%	167.29%	100.00%	-
P/NAPS	0.54	0.59	0.65	0.68	0.86	0.85	1.44	-15.07%
YoY %	-8.47%	-9.23%	-4.41%	-20.93%	1.18%	-40.97%	-	-
Horiz. %	37.50%	40.97%	45.14%	47.22%	59.72%	59.03%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	23/08/05	17/08/04	28/08/03	28/08/02	29/08/01	28/08/00	-
Price	2.55	2.25	2.45	2.37	2.80	3.00	4.70	-
P/RPS	2.75	7.35	10.40	43.96	47.15	138.63	26.53	-31.45%
YoY %	-62.59%	-29.33%	-76.34%	-6.77%	-65.99%	422.54%	-	-
Horiz. %	10.37%	27.70%	39.20%	165.70%	177.72%	522.54%	100.00%	-
P/EPS	2.84	12.97	16.43	15.50	32.45	33.86	12.79	-22.17%
YoY %	-78.10%	-21.06%	6.00%	-52.23%	-4.16%	164.74%	-	-
Horiz. %	22.20%	101.41%	128.46%	121.19%	253.71%	264.74%	100.00%	-
EY	35.22	7.71	6.09	6.45	3.08	2.95	7.82	28.49%
YoY %	356.81%	26.60%	-5.58%	109.42%	4.41%	-62.28%	-	-
Horiz. %	450.38%	98.59%	77.88%	82.48%	39.39%	37.72%	100.00%	-
DY	3.14	3.56	2.86	2.11	1.79	1.67	1.07	19.64%
YoY %	-11.80%	24.48%	35.55%	17.88%	7.19%	56.07%	-	-
Horiz. %	293.46%	332.71%	267.29%	197.20%	167.29%	156.07%	100.00%	-
P/NAPS	0.52	0.60	0.68	0.68	0.83	0.91	1.44	-15.60%
YoY %	-13.33%	-11.76%	0.00%	-18.07%	-8.79%	-36.81%	-	-
Horiz. %	36.11%	41.67%	47.22%	47.22%	57.64%	63.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos