[AYER] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -5.07%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,786 2,820 5,603 4,435 4,292 3,753 843 172.45%
PBT 13,211 12,087 11,886 9,191 9,675 12,712 10,168 19.08%
Tax -3,810 -3,626 -3,532 -2,748 -2,888 -3,641 -2,926 19.26%
NP 9,401 8,461 8,354 6,443 6,787 9,071 7,242 19.01%
-
NP to SH 9,401 8,461 8,354 6,443 6,787 9,071 7,242 19.01%
-
Tax Rate 28.84% 30.00% 29.72% 29.90% 29.85% 28.64% 28.78% -
Total Cost -5,615 -5,641 -2,751 -2,008 -2,495 -5,318 -6,399 -8.35%
-
Net Worth 259,352 256,437 254,024 251,666 251,667 250,902 248,744 2.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,747 3,733 3,733 3,733 3,733 3,741 3,741 0.10%
Div Payout % 39.87% 44.13% 44.70% 57.95% 55.02% 41.25% 51.66% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 259,352 256,437 254,024 251,666 251,667 250,902 248,744 2.82%
NOSH 74,957 74,763 74,933 74,678 74,678 74,896 74,923 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 248.31% 300.04% 149.10% 145.28% 158.13% 241.70% 859.07% -
ROE 3.62% 3.30% 3.29% 2.56% 2.70% 3.62% 2.91% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.05 3.77 7.48 5.94 5.75 5.01 1.13 171.56%
EPS 12.54 11.32 11.15 8.63 9.09 12.11 9.67 18.93%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.46 3.43 3.39 3.37 3.37 3.35 3.32 2.79%
Adjusted Per Share Value based on latest NOSH - 74,678
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.06 3.77 7.49 5.92 5.73 5.01 1.13 171.92%
EPS 12.56 11.30 11.16 8.61 9.07 12.12 9.67 19.06%
DPS 5.01 4.99 4.99 4.99 4.99 5.00 5.00 0.13%
NAPS 3.4648 3.4259 3.3936 3.3621 3.3622 3.3519 3.3231 2.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.35 2.60 2.99 2.90 3.02 2.98 2.50 -
P/RPS 46.53 68.93 39.99 48.83 52.55 59.47 222.19 -64.76%
P/EPS 18.74 22.97 26.82 33.61 33.23 24.60 25.86 -19.33%
EY 5.34 4.35 3.73 2.98 3.01 4.06 3.87 23.96%
DY 2.13 1.92 1.67 1.72 1.66 1.68 2.00 4.29%
P/NAPS 0.68 0.76 0.88 0.86 0.90 0.89 0.75 -6.32%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 29/11/02 28/08/02 28/05/02 26/02/02 26/11/01 -
Price 2.22 2.60 2.80 2.80 3.00 3.00 3.00 -
P/RPS 43.95 68.93 37.45 47.15 52.20 59.87 266.63 -69.96%
P/EPS 17.70 22.97 25.12 32.45 33.01 24.77 31.04 -31.25%
EY 5.65 4.35 3.98 3.08 3.03 4.04 3.22 45.52%
DY 2.25 1.92 1.79 1.79 1.67 1.67 1.67 22.00%
P/NAPS 0.64 0.76 0.83 0.83 0.89 0.90 0.90 -20.34%

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