[AYER] YoY TTM Result on 30-Sep-2003 [#2]

Stock

[AYER] AYER HOLDINGS BERHAD

Announcement Date

20-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Sep-2003 [#2]

Profit Trend

QoQ- 14.37%

YoY- 56.74%

Quarter Report

2ND QTR RESULTS - FY 2004.xls

Latest QR

Upcoming QR

AYER's Result

AYER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
TTM Result
Revenue	110,340	19,427	23,757	3,204	5,603	843	7,466	56.55%
YoY %	467.97%	-18.23%	641.48%	-42.82%	564.65%	-88.71%	-	-
Horiz. %	1,477.90%	260.21%	318.20%	42.91%	75.05%	11.29%	100.00%	-
PBT	86,297	15,730	19,057	18,328	11,886	10,168	27,014	21.32%
YoY %	448.61%	-17.46%	3.98%	54.20%	16.90%	-62.36%	-	-
Horiz. %	319.45%	58.23%	70.54%	67.85%	44.00%	37.64%	100.00%	-
Tax	-10,050	-5,784	-8,009	-5,234	-3,532	-2,926	-1,354	39.60%
YoY %	-73.76%	27.78%	-53.02%	-48.19%	-20.71%	-116.10%	-	-
Horiz. %	742.25%	427.18%	591.51%	386.56%	260.86%	216.10%	100.00%	-
NP	76,247	9,946	11,048	13,094	8,354	7,242	25,660	19.87%
YoY %	666.61%	-9.97%	-15.63%	56.74%	15.35%	-71.78%	-	-
Horiz. %	297.14%	38.76%	43.06%	51.03%	32.56%	28.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,247	9,946	10,522	13,094	8,354	7,242	25,660	19.87%
YoY %	666.61%	-5.47%	-19.64%	56.74%	15.35%	-71.78%	-	-
Horiz. %	297.14%	38.76%	41.01%	51.03%	32.56%	28.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.65%	36.77%	42.03%	28.56%	29.72%	28.78%	5.01%	-
YoY %	-68.32%	-12.51%	47.16%	-3.90%	3.27%	474.45%	-	-
Horiz. %	232.53%	733.93%	838.92%	570.06%	593.21%	574.45%	100.00%	-
Total Cost	34,093	9,481	12,709	-9,890	-2,751	-6,399	-18,194	-
YoY %	259.59%	-25.40%	228.50%	-259.51%	57.01%	64.83%	-	-
Horiz. %	-187.39%	-52.11%	-69.85%	54.36%	15.12%	35.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,924	275,456	269,598	263,579	254,024	248,744	0	-
YoY %	35.38%	2.17%	2.28%	3.76%	2.12%	0.00%	-	-
Horiz. %	149.92%	110.74%	108.38%	105.96%	102.12%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Dividend
Div	74	11,991	5,250	3,747	3,733	3,741	3,766	-48.00%
YoY %	-99.38%	128.40%	40.11%	0.38%	-0.21%	-0.66%	-	-
Horiz. %	1.96%	318.40%	139.41%	99.50%	99.12%	99.34%	100.00%	-
Div Payout %	0.10%	120.57%	49.90%	28.62%	44.70%	51.66%	14.68%	-
YoY %	-99.92%	141.62%	74.35%	-35.97%	-13.47%	251.91%	-	-
Horiz. %	0.68%	821.32%	339.92%	194.96%	304.50%	351.91%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Equity
Net Worth	372,924	275,456	269,598	263,579	254,024	248,744	0	-
YoY %	35.38%	2.17%	2.28%	3.76%	2.12%	0.00%	-	-
Horiz. %	149.92%	110.74%	108.38%	105.96%	102.12%	100.00%	-	-
NOSH	74,884	75,056	74,888	74,880	74,933	74,923	74,827	0.01%
YoY %	-0.23%	0.22%	0.01%	-0.07%	0.01%	0.13%	-	-
Horiz. %	100.08%	100.31%	100.08%	100.07%	100.14%	100.13%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Ratio Analysis
NP Margin	69.10%	51.20%	46.50%	408.68%	149.10%	859.07%	343.69%	-
YoY %	34.96%	10.11%	-88.62%	174.10%	-82.64%	149.95%	-	-
Horiz. %	20.11%	14.90%	13.53%	118.91%	43.38%	249.95%	100.00%	-
ROE	20.45%	3.61%	3.90%	4.97%	3.29%	2.91%	0.00%	-
YoY %	466.48%	-7.44%	-21.53%	51.06%	13.06%	0.00%	-	-
Horiz. %	702.75%	124.05%	134.02%	170.79%	113.06%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Per Share
RPS	147.35	25.88	31.72	4.28	7.48	1.13	9.98	56.53%
YoY %	469.36%	-18.41%	641.12%	-42.78%	561.95%	-88.68%	-	-
Horiz. %	1,476.45%	259.32%	317.84%	42.89%	74.95%	11.32%	100.00%	-
EPS	101.82	13.25	14.05	17.49	11.15	9.67	34.29	19.85%
YoY %	668.45%	-5.69%	-19.67%	56.86%	15.31%	-71.80%	-	-
Horiz. %	296.94%	38.64%	40.97%	51.01%	32.52%	28.20%	100.00%	-
DPS	0.10	16.00	7.01	5.00	5.00	5.00	5.03	-47.90%
YoY %	-99.38%	128.25%	40.20%	0.00%	0.00%	-0.60%	-	-
Horiz. %	1.99%	318.09%	139.36%	99.40%	99.40%	99.40%	100.00%	-
NAPS	4.98	3.67	3.60	3.52	3.39	3.32	0.00	-
YoY %	35.69%	1.94%	2.27%	3.83%	2.11%	0.00%	-	-
Horiz. %	150.00%	110.54%	108.43%	106.02%	102.11%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 74,880
RPS	147.41	25.95	31.74	4.28	7.49	1.13	9.97	56.56%
YoY %	468.05%	-18.24%	641.59%	-42.86%	562.83%	-88.67%	-	-
Horiz. %	1,478.54%	260.28%	318.36%	42.93%	75.13%	11.33%	100.00%	-
EPS	101.86	13.29	14.06	17.49	11.16	9.67	34.28	19.87%
YoY %	666.44%	-5.48%	-19.61%	56.72%	15.41%	-71.79%	-	-
Horiz. %	297.14%	38.77%	41.02%	51.02%	32.56%	28.21%	100.00%	-
DPS	0.10	16.02	7.01	5.01	4.99	5.00	5.03	-47.90%
YoY %	-99.38%	128.53%	39.92%	0.40%	-0.20%	-0.60%	-	-
Horiz. %	1.99%	318.49%	139.36%	99.60%	99.20%	99.40%	100.00%	-
NAPS	4.9821	3.68	3.6017	3.5213	3.3936	3.3231	0.00	-
YoY %	35.38%	2.17%	2.28%	3.76%	2.12%	0.00%	-	-
Horiz. %	149.92%	110.74%	108.38%	105.96%	102.12%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	28/09/00	-
Price	2.86	2.12	2.56	2.40	2.99	2.50	4.00	-
P/RPS	1.94	8.19	8.07	56.09	39.99	222.19	40.09	-39.59%
YoY %	-76.31%	1.49%	-85.61%	40.26%	-82.00%	454.23%	-	-
Horiz. %	4.84%	20.43%	20.13%	139.91%	99.75%	554.23%	100.00%	-
P/EPS	2.81	16.00	18.22	13.72	26.82	25.86	11.66	-21.08%
YoY %	-82.44%	-12.18%	32.80%	-48.84%	3.71%	121.78%	-	-
Horiz. %	24.10%	137.22%	156.26%	117.67%	230.02%	221.78%	100.00%	-
EY	35.60	6.25	5.49	7.29	3.73	3.87	8.57	26.74%
YoY %	469.60%	13.84%	-24.69%	95.44%	-3.62%	-54.84%	-	-
Horiz. %	415.40%	72.93%	64.06%	85.06%	43.52%	45.16%	100.00%	-
DY	0.03	7.55	2.74	2.08	1.67	2.00	1.26	-46.31%
YoY %	-99.60%	175.55%	31.73%	24.55%	-16.50%	58.73%	-	-
Horiz. %	2.38%	599.21%	217.46%	165.08%	132.54%	158.73%	100.00%	-
P/NAPS	0.57	0.58	0.71	0.68	0.88	0.75	0.00	-
YoY %	-1.72%	-18.31%	4.41%	-22.73%	17.33%	0.00%	-	-
Horiz. %	76.00%	77.33%	94.67%	90.67%	117.33%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	28/09/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	28/11/05	23/11/04	20/11/03	29/11/02	26/11/01	-	-
Price	3.12	2.23	2.40	2.42	2.80	3.00	0.00	-
P/RPS	2.12	8.62	7.57	56.56	37.45	266.63	0.00	-
YoY %	-75.41%	13.87%	-86.62%	51.03%	-85.95%	0.00%	-	-
Horiz. %	0.80%	3.23%	2.84%	21.21%	14.05%	100.00%	-	-
P/EPS	3.06	16.83	17.08	13.84	25.12	31.04	0.00	-
YoY %	-81.82%	-1.46%	23.41%	-44.90%	-19.07%	0.00%	-	-
Horiz. %	9.86%	54.22%	55.03%	44.59%	80.93%	100.00%	-	-
EY	32.63	5.94	5.85	7.23	3.98	3.22	0.00	-
YoY %	449.33%	1.54%	-19.09%	81.66%	23.60%	0.00%	-	-
Horiz. %	1,013.35%	184.47%	181.68%	224.53%	123.60%	100.00%	-	-
DY	0.03	7.17	2.92	2.07	1.79	1.67	0.00	-
YoY %	-99.58%	145.55%	41.06%	15.64%	7.19%	0.00%	-	-
Horiz. %	1.80%	429.34%	174.85%	123.95%	107.19%	100.00%	-	-
P/NAPS	0.63	0.61	0.67	0.69	0.83	0.90	0.00	-
YoY %	3.28%	-8.96%	-2.90%	-16.87%	-7.78%	0.00%	-	-
Horiz. %	70.00%	67.78%	74.44%	76.67%	92.22%	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