[AYER] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 9.65%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 15,832 28,753 7,752 2,809 4,772 984 64,266 1.50%
PBT 18,912 26,596 22,833 14,301 11,084 5,728 51,342 1.06%
Tax -1,026 -8,112 -6,801 -4,104 -3,118 -1,604 -1,897 0.65%
NP 17,885 18,484 16,032 10,197 7,965 4,124 49,445 1.08%
-
NP to SH 17,885 18,484 15,330 10,197 7,965 4,124 49,445 1.08%
-
Tax Rate 5.43% 30.50% 29.79% 28.70% 28.13% 28.00% 3.69% -
Total Cost -2,053 10,269 -8,280 -7,388 -3,193 -3,140 14,821 -
-
Net Worth 282,951 276,212 255,590 256,679 250,788 245,642 24,606,229 4.86%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,984 - - - - - - -100.00%
Div Payout % 44.64% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 282,951 276,212 255,590 256,679 250,788 245,642 24,606,229 4.86%
NOSH 74,854 74,854 71,594 74,833 74,862 74,891 24,950 -1.16%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 112.97% 64.28% 206.81% 362.98% 166.92% 419.11% 76.94% -
ROE 6.32% 6.69% 6.00% 3.97% 3.18% 1.68% 0.20% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.15 38.41 10.83 3.75 6.37 1.31 257.58 2.69%
EPS 23.89 24.69 21.41 13.63 10.64 5.51 198.17 2.27%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.78 3.69 3.57 3.43 3.35 3.28 986.20 6.09%
Adjusted Per Share Value based on latest NOSH - 74,763
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.15 38.41 10.36 3.75 6.38 1.31 85.86 1.50%
EPS 23.89 24.69 20.48 13.62 10.64 5.51 66.06 1.08%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.7801 3.6901 3.4146 3.4291 3.3504 3.2817 328.7274 4.86%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.19 2.36 2.20 2.60 2.98 3.40 0.00 -
P/RPS 10.35 6.14 20.32 69.26 46.75 258.77 0.00 -100.00%
P/EPS 9.17 9.56 10.27 19.08 28.01 61.74 0.00 -100.00%
EY 10.91 10.46 9.73 5.24 3.57 1.62 0.00 -100.00%
DY 4.87 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.58 0.64 0.62 0.76 0.89 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 26/02/01 02/05/00 -
Price 2.25 2.35 2.50 2.60 3.00 3.00 5.35 -
P/RPS 10.64 6.12 23.09 69.26 47.06 228.33 2.08 -1.72%
P/EPS 9.42 9.52 11.67 19.08 28.20 54.48 2.70 -1.31%
EY 10.62 10.51 8.57 5.24 3.55 1.84 37.04 1.33%
DY 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.64 0.70 0.76 0.90 0.91 0.01 -4.25%

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