[AEM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -16.99%
YoY- 266.86%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,553 64,782 64,336 65,348 68,794 50,890 32,175 73.27%
PBT 3,165 4,377 5,257 6,875 7,718 6,147 3,691 -9.71%
Tax -883 -488 -345 -1,254 -2,485 -2,572 -2,510 -50.07%
NP 2,282 3,889 4,912 5,621 5,233 3,575 1,181 54.94%
-
NP to SH 2,282 3,673 4,696 5,635 6,788 5,346 2,952 -15.73%
-
Tax Rate 27.90% 11.15% 6.56% 18.24% 32.20% 41.84% 68.00% -
Total Cost 71,271 60,893 59,424 59,727 63,561 47,315 30,994 73.95%
-
Net Worth 56,799 59,329 55,649 72,150 53,828 57,310 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,869 1,869 1,869 1,869 - - -
Div Payout % - 50.89% 39.80% 33.17% 27.53% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,799 59,329 55,649 72,150 53,828 57,310 0 -
NOSH 80,000 80,175 79,499 100,208 74,761 80,718 9,441 314.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.10% 6.00% 7.63% 8.60% 7.61% 7.02% 3.67% -
ROE 4.02% 6.19% 8.44% 7.81% 12.61% 9.33% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 91.94 80.80 80.93 65.21 92.02 63.05 340.79 -58.14%
EPS 2.85 4.58 5.91 5.62 9.08 6.62 31.27 -79.65%
DPS 0.00 2.33 2.35 1.87 2.50 0.00 0.00 -
NAPS 0.71 0.74 0.70 0.72 0.72 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,208
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.00 29.94 29.74 30.20 31.80 23.52 14.87 73.29%
EPS 1.05 1.70 2.17 2.60 3.14 2.47 1.36 -15.80%
DPS 0.00 0.86 0.86 0.86 0.86 0.00 0.00 -
NAPS 0.2625 0.2742 0.2572 0.3335 0.2488 0.2649 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.63 1.48 1.28 0.96 1.03 1.12 0.00 -
P/RPS 1.77 1.83 1.58 1.47 1.12 1.78 0.00 -
P/EPS 57.14 32.31 21.67 17.07 11.34 16.91 0.00 -
EY 1.75 3.10 4.61 5.86 8.82 5.91 0.00 -
DY 0.00 1.58 1.84 1.94 2.43 0.00 0.00 -
P/NAPS 2.30 2.00 1.83 1.33 1.43 1.58 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 - - -
Price 1.50 1.74 1.58 0.94 0.91 0.00 0.00 -
P/RPS 1.63 2.15 1.95 1.44 0.99 0.00 0.00 -
P/EPS 52.59 37.98 26.75 16.72 10.02 0.00 0.00 -
EY 1.90 2.63 3.74 5.98 9.98 0.00 0.00 -
DY 0.00 1.34 1.49 1.98 2.75 0.00 0.00 -
P/NAPS 2.11 2.35 2.26 1.31 1.26 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