[AYER] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 31.36%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 97,242 115,537 16,395 26,851 7,493 2,820 3,753 71.97%
PBT 17,286 81,957 15,393 22,512 19,611 12,087 12,712 5.25%
Tax -2,407 -13,102 -3,648 -8,690 -5,833 -3,626 -3,641 -6.66%
NP 14,879 68,855 11,745 13,822 13,778 8,461 9,071 8.59%
-
NP to SH 14,879 68,855 11,745 13,822 13,252 8,461 9,071 8.59%
-
Tax Rate 13.92% 15.99% 23.70% 38.60% 29.74% 30.00% 28.64% -
Total Cost 82,363 46,682 4,650 13,029 -6,285 -5,641 -5,318 -
-
Net Worth 379,520 374,466 282,900 276,364 229,002 256,437 250,902 7.13%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 11,221 74 11,991 5,250 3,747 3,733 3,741 20.08%
Div Payout % 75.42% 0.11% 102.10% 37.98% 28.28% 44.13% 41.25% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 379,520 374,466 282,900 276,364 229,002 256,437 250,902 7.13%
NOSH 74,856 75,043 74,841 74,895 64,146 74,763 74,896 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.30% 59.60% 71.64% 51.48% 183.88% 300.04% 241.70% -
ROE 3.92% 18.39% 4.15% 5.00% 5.79% 3.30% 3.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 129.91 153.96 21.91 35.85 11.68 3.77 5.01 71.99%
EPS 19.88 91.75 15.69 18.46 20.66 11.32 12.11 8.60%
DPS 15.00 0.10 16.00 7.01 5.84 5.00 5.00 20.08%
NAPS 5.07 4.99 3.78 3.69 3.57 3.43 3.35 7.14%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 129.89 154.33 21.90 35.87 10.01 3.77 5.01 71.99%
EPS 19.87 91.97 15.69 18.46 17.70 11.30 12.12 8.58%
DPS 14.99 0.10 16.02 7.01 5.01 4.99 5.00 20.07%
NAPS 5.0695 5.0019 3.7788 3.6915 3.0589 3.4254 3.3514 7.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 3.88 2.19 2.36 2.20 2.60 2.98 -
P/RPS 3.06 2.52 10.00 6.58 18.83 68.93 59.47 -38.99%
P/EPS 20.02 4.23 13.96 12.79 10.65 22.97 24.60 -3.37%
EY 4.99 23.65 7.17 7.82 9.39 4.35 4.06 3.49%
DY 3.77 0.03 7.31 2.97 2.66 1.92 1.68 14.41%
P/NAPS 0.79 0.78 0.58 0.64 0.62 0.76 0.89 -1.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 3.86 3.68 2.25 2.35 2.50 2.60 3.00 -
P/RPS 2.97 2.39 10.27 6.55 21.40 68.93 59.87 -39.36%
P/EPS 19.42 4.01 14.34 12.73 12.10 22.97 24.77 -3.97%
EY 5.15 24.93 6.97 7.85 8.26 4.35 4.04 4.12%
DY 3.89 0.03 7.11 2.98 2.34 1.92 1.67 15.12%
P/NAPS 0.76 0.74 0.60 0.64 0.70 0.76 0.90 -2.77%

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