[AYER] YoY Cumulative 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- 37.83%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,497 11,874 21,565 5,814 2,107 3,579 738 117.59%
PBT 24,960 14,184 19,947 17,125 10,726 8,313 4,296 34.06%
Tax -9,400 -770 -6,084 -5,101 -3,078 -2,339 -1,203 40.84%
NP 15,560 13,414 13,863 12,024 7,648 5,974 3,093 30.88%
-
NP to SH 15,560 13,414 13,863 11,498 7,648 5,974 3,093 30.88%
-
Tax Rate 37.66% 5.43% 30.50% 29.79% 28.70% 28.14% 28.00% -
Total Cost 62,937 -1,540 7,702 -6,210 -5,541 -2,395 -2,355 -
-
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 7,487 5,988 - - - - - -
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 4.16% 4.74% 5.02% 4.50% 2.98% 2.38% 1.26% -
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 104.83 15.86 28.81 8.12 2.82 4.78 0.99 117.43%
EPS 20.78 17.92 18.52 16.06 10.22 7.98 4.13 30.88%
DPS 10.00 8.00 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 104.87 15.86 28.81 7.77 2.81 4.78 0.99 117.44%
EPS 20.79 17.92 18.52 15.36 10.22 7.98 4.13 30.89%
DPS 10.00 8.00 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 3.70 13.81 8.19 27.09 92.34 62.33 345.03 -53.02%
P/EPS 18.67 12.22 12.74 13.70 25.44 37.34 82.32 -21.89%
EY 5.36 8.18 7.85 7.30 3.93 2.68 1.21 28.13%
DY 2.58 3.65 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 3.51 14.18 8.16 30.79 92.34 62.75 304.44 -52.45%
P/EPS 17.71 12.56 12.69 15.57 25.44 37.59 72.64 -20.95%
EY 5.65 7.96 7.88 6.42 3.93 2.66 1.38 26.46%
DY 2.72 3.56 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