[AYER] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 87.16%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 79,227 78,497 11,874 21,565 5,814 2,107 3,579 67.52%
PBT 14,042 24,960 14,184 19,947 17,125 10,726 8,313 9.12%
Tax -4,407 -9,400 -770 -6,084 -5,101 -3,078 -2,339 11.12%
NP 9,635 15,560 13,414 13,863 12,024 7,648 5,974 8.28%
-
NP to SH 9,635 15,560 13,414 13,863 11,498 7,648 5,974 8.28%
-
Tax Rate 31.38% 37.66% 5.43% 30.50% 29.79% 28.70% 28.14% -
Total Cost 69,592 62,937 -1,540 7,702 -6,210 -5,541 -2,395 -
-
Net Worth 379,560 373,649 282,951 276,212 255,590 256,679 250,788 7.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 11,229 7,487 5,988 - - - - -
Div Payout % 116.55% 48.12% 44.64% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 379,560 373,649 282,951 276,212 255,590 256,679 250,788 7.14%
NOSH 74,864 74,879 74,854 74,854 71,594 74,833 74,862 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.16% 19.82% 112.97% 64.28% 206.81% 362.98% 166.92% -
ROE 2.54% 4.16% 4.74% 5.02% 4.50% 2.98% 2.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.83 104.83 15.86 28.81 8.12 2.82 4.78 67.53%
EPS 12.87 20.78 17.92 18.52 16.06 10.22 7.98 8.28%
DPS 15.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 5.07 4.99 3.78 3.69 3.57 3.43 3.35 7.14%
Adjusted Per Share Value based on latest NOSH - 74,895
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.84 104.87 15.86 28.81 7.77 2.81 4.78 67.53%
EPS 12.87 20.79 17.92 18.52 15.36 10.22 7.98 8.28%
DPS 15.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 5.0707 4.9918 3.7801 3.6901 3.4146 3.4291 3.3504 7.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 3.88 2.19 2.36 2.20 2.60 2.98 -
P/RPS 3.76 3.70 13.81 8.19 27.09 92.34 62.33 -37.36%
P/EPS 30.92 18.67 12.22 12.74 13.70 25.44 37.34 -3.09%
EY 3.23 5.36 8.18 7.85 7.30 3.93 2.68 3.15%
DY 3.77 2.58 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.58 0.64 0.62 0.76 0.89 -1.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 3.86 3.68 2.25 2.35 2.50 2.60 3.00 -
P/RPS 3.65 3.51 14.18 8.16 30.79 92.34 62.75 -37.74%
P/EPS 29.99 17.71 12.56 12.69 15.57 25.44 37.59 -3.69%
EY 3.33 5.65 7.96 7.88 6.42 3.93 2.66 3.81%
DY 3.89 2.72 3.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.60 0.64 0.70 0.76 0.90 -2.77%

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