[AYER] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -8.11%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,662 15,832 28,753 7,752 2,809 4,772 984 117.59%
PBT 33,280 18,912 26,596 22,833 14,301 11,084 5,728 34.06%
Tax -12,533 -1,026 -8,112 -6,801 -4,104 -3,118 -1,604 40.84%
NP 20,746 17,885 18,484 16,032 10,197 7,965 4,124 30.88%
-
NP to SH 20,746 17,885 18,484 15,330 10,197 7,965 4,124 30.88%
-
Tax Rate 37.66% 5.43% 30.50% 29.79% 28.70% 28.13% 28.00% -
Total Cost 83,916 -2,053 10,269 -8,280 -7,388 -3,193 -3,140 -
-
Net Worth 373,649 282,951 276,212 255,590 256,679 250,788 245,642 7.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,983 7,984 - - - - - -
Div Payout % 48.12% 44.64% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 373,649 282,951 276,212 255,590 256,679 250,788 245,642 7.23%
NOSH 74,879 74,854 74,854 71,594 74,833 74,862 74,891 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.82% 112.97% 64.28% 206.81% 362.98% 166.92% 419.11% -
ROE 5.55% 6.32% 6.69% 6.00% 3.97% 3.18% 1.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 139.77 21.15 38.41 10.83 3.75 6.37 1.31 117.70%
EPS 27.71 23.89 24.69 21.41 13.63 10.64 5.51 30.87%
DPS 13.33 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 3.78 3.69 3.57 3.43 3.35 3.28 7.24%
Adjusted Per Share Value based on latest NOSH - 64,146
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 139.82 21.15 38.41 10.36 3.75 6.38 1.31 117.71%
EPS 27.72 23.89 24.69 20.48 13.62 10.64 5.51 30.88%
DPS 13.34 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9918 3.7801 3.6901 3.4146 3.4291 3.3504 3.2817 7.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.88 2.19 2.36 2.20 2.60 2.98 3.40 -
P/RPS 2.78 10.35 6.14 20.32 69.26 46.75 258.77 -53.01%
P/EPS 14.00 9.17 9.56 10.27 19.08 28.01 61.74 -21.90%
EY 7.14 10.91 10.46 9.73 5.24 3.57 1.62 28.03%
DY 3.44 4.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.64 0.62 0.76 0.89 1.04 -4.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 26/02/01 -
Price 3.68 2.25 2.35 2.50 2.60 3.00 3.00 -
P/RPS 2.63 10.64 6.12 23.09 69.26 47.06 228.33 -52.46%
P/EPS 13.28 9.42 9.52 11.67 19.08 28.20 54.48 -20.95%
EY 7.53 10.62 10.51 8.57 5.24 3.55 1.84 26.45%
DY 3.62 4.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.64 0.70 0.76 0.90 0.91 -3.38%

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