[AEM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 26.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 64,782 64,336 65,348 68,794 50,890 32,175 16,551 148.15%
PBT 4,377 5,257 6,875 7,718 6,147 3,691 1,426 111.06%
Tax -488 -345 -1,254 -2,485 -2,572 -2,510 -1,431 -51.15%
NP 3,889 4,912 5,621 5,233 3,575 1,181 -5 -
-
NP to SH 3,673 4,696 5,635 6,788 5,346 2,952 1,536 78.72%
-
Tax Rate 11.15% 6.56% 18.24% 32.20% 41.84% 68.00% 100.35% -
Total Cost 60,893 59,424 59,727 63,561 47,315 30,994 16,556 138.08%
-
Net Worth 59,329 55,649 72,150 53,828 57,310 0 185 4568.80%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,869 1,869 1,869 1,869 - - - -
Div Payout % 50.89% 39.80% 33.17% 27.53% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,329 55,649 72,150 53,828 57,310 0 185 4568.80%
NOSH 80,175 79,499 100,208 74,761 80,718 9,441 273 4303.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.00% 7.63% 8.60% 7.61% 7.02% 3.67% -0.03% -
ROE 6.19% 8.44% 7.81% 12.61% 9.33% 0.00% 826.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.80 80.93 65.21 92.02 63.05 340.79 6,057.67 -94.36%
EPS 4.58 5.91 5.62 9.08 6.62 31.27 562.18 -95.93%
DPS 2.33 2.35 1.87 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.72 0.72 0.71 0.00 0.68 5.79%
Adjusted Per Share Value based on latest NOSH - 74,761
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.94 29.74 30.20 31.80 23.52 14.87 7.65 148.14%
EPS 1.70 2.17 2.60 3.14 2.47 1.36 0.71 78.88%
DPS 0.86 0.86 0.86 0.86 0.00 0.00 0.00 -
NAPS 0.2742 0.2572 0.3335 0.2488 0.2649 0.00 0.0009 4412.03%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.48 1.28 0.96 1.03 1.12 0.00 0.00 -
P/RPS 1.83 1.58 1.47 1.12 1.78 0.00 0.00 -
P/EPS 32.31 21.67 17.07 11.34 16.91 0.00 0.00 -
EY 3.10 4.61 5.86 8.82 5.91 0.00 0.00 -
DY 1.58 1.84 1.94 2.43 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 1.33 1.43 1.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 26/05/03 26/02/03 - - - -
Price 1.74 1.58 0.94 0.91 0.00 0.00 0.00 -
P/RPS 2.15 1.95 1.44 0.99 0.00 0.00 0.00 -
P/EPS 37.98 26.75 16.72 10.02 0.00 0.00 0.00 -
EY 2.63 3.74 5.98 9.98 0.00 0.00 0.00 -
DY 1.34 1.49 1.98 2.75 0.00 0.00 0.00 -
P/NAPS 2.35 2.26 1.31 1.26 0.00 0.00 0.00 -

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
Post a Comment