[AYER] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 29.66%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
Revenue 19,427 23,757 3,204 5,603 843 7,466 2,289 53.33%
PBT 15,730 19,057 18,328 11,886 10,168 27,014 4,601 27.85%
Tax -5,784 -8,009 -5,234 -3,532 -2,926 -1,354 -1,363 33.49%
NP 9,946 11,048 13,094 8,354 7,242 25,660 3,238 25.14%
-
NP to SH 9,946 10,522 13,094 8,354 7,242 25,660 3,238 25.14%
-
Tax Rate 36.77% 42.03% 28.56% 29.72% 28.78% 5.01% 29.62% -
Total Cost 9,481 12,709 -9,890 -2,751 -6,399 -18,194 -949 -
-
Net Worth 275,456 269,598 263,579 254,024 248,744 0 244,686 2.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
Div 11,991 5,250 3,747 3,733 3,741 3,766 3,766 26.04%
Div Payout % 120.57% 49.90% 28.62% 44.70% 51.66% 14.68% 116.33% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
Net Worth 275,456 269,598 263,579 254,024 248,744 0 244,686 2.39%
NOSH 75,056 74,888 74,880 74,933 74,923 74,827 74,827 0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
NP Margin 51.20% 46.50% 408.68% 149.10% 859.07% 343.69% 141.46% -
ROE 3.61% 3.90% 4.97% 3.29% 2.91% 0.00% 1.32% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
RPS 25.88 31.72 4.28 7.48 1.13 9.98 3.06 53.23%
EPS 13.25 14.05 17.49 11.15 9.67 34.29 4.33 25.05%
DPS 16.00 7.01 5.00 5.00 5.00 5.03 5.00 26.17%
NAPS 3.67 3.60 3.52 3.39 3.32 0.00 3.27 2.33%
Adjusted Per Share Value based on latest NOSH - 74,933
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
RPS 25.95 31.74 4.28 7.49 1.13 9.97 3.06 53.31%
EPS 13.29 14.06 17.49 11.16 9.67 34.28 4.33 25.12%
DPS 16.02 7.01 5.01 4.99 5.00 5.03 5.03 26.05%
NAPS 3.68 3.6017 3.5213 3.3936 3.3231 0.00 3.2689 2.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 28/09/00 29/09/00 -
Price 2.12 2.56 2.40 2.99 2.50 4.00 4.00 -
P/RPS 8.19 8.07 56.09 39.99 222.19 40.09 130.76 -42.52%
P/EPS 16.00 18.22 13.72 26.82 25.86 11.66 92.44 -29.57%
EY 6.25 5.49 7.29 3.73 3.87 8.57 1.08 42.03%
DY 7.55 2.74 2.08 1.67 2.00 1.26 1.25 43.25%
P/NAPS 0.58 0.71 0.68 0.88 0.75 0.00 1.22 -13.81%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 28/09/00 30/09/00 CAGR
Date 28/11/05 23/11/04 20/11/03 29/11/02 26/11/01 - - -
Price 2.23 2.40 2.42 2.80 3.00 0.00 0.00 -
P/RPS 8.62 7.57 56.56 37.45 266.63 0.00 0.00 -
P/EPS 16.83 17.08 13.84 25.12 31.04 0.00 0.00 -
EY 5.94 5.85 7.23 3.98 3.22 0.00 0.00 -
DY 7.17 2.92 2.07 1.79 1.67 0.00 0.00 -
P/NAPS 0.61 0.67 0.69 0.83 0.90 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