[AYER] YoY TTM 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- 1.21%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,537 16,395 26,851 7,493 2,820 3,753 1,816 99.73%
PBT 81,957 15,393 22,512 19,611 12,087 12,712 5,500 56.83%
Tax -13,102 -3,648 -8,690 -5,833 -3,626 -3,641 -1,539 42.87%
NP 68,855 11,745 13,822 13,778 8,461 9,071 3,961 60.91%
-
NP to SH 68,855 11,745 13,822 13,252 8,461 9,071 3,961 60.91%
-
Tax Rate 15.99% 23.70% 38.60% 29.74% 30.00% 28.64% 27.98% -
Total Cost 46,682 4,650 13,029 -6,285 -5,641 -5,318 -2,145 -
-
Net Worth 374,466 282,900 276,364 229,002 256,437 250,902 245,307 7.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 74 11,991 5,250 3,747 3,733 3,741 - -
Div Payout % 0.11% 102.10% 37.98% 28.28% 44.13% 41.25% - -
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 374,466 282,900 276,364 229,002 256,437 250,902 245,307 7.30%
NOSH 75,043 74,841 74,895 64,146 74,763 74,896 74,788 0.05%
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 59.60% 71.64% 51.48% 183.88% 300.04% 241.70% 218.12% -
ROE 18.39% 4.15% 5.00% 5.79% 3.30% 3.62% 1.61% -
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 153.96 21.91 35.85 11.68 3.77 5.01 2.43 99.60%
EPS 91.75 15.69 18.46 20.66 11.32 12.11 5.30 60.80%
DPS 0.10 16.00 7.01 5.84 5.00 5.00 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 154.35 21.90 35.87 10.01 3.77 5.01 2.43 99.68%
EPS 91.99 15.69 18.47 17.70 11.30 12.12 5.29 60.92%
DPS 0.10 16.02 7.01 5.01 4.99 5.00 0.00 -
NAPS 5.0027 3.7794 3.6921 3.0594 3.4259 3.3519 3.2772 7.30%
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 2.52 10.00 6.58 18.83 68.93 59.47 140.02 -48.79%
P/EPS 4.23 13.96 12.79 10.65 22.97 24.60 64.20 -36.43%
EY 23.65 7.17 7.82 9.39 4.35 4.06 1.56 57.28%
DY 0.03 7.31 2.97 2.66 1.92 1.68 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 - -
Price 3.68 2.25 2.35 2.50 2.60 3.00 0.00 -
P/RPS 2.39 10.27 6.55 21.40 68.93 59.87 0.00 -
P/EPS 4.01 14.34 12.73 12.10 22.97 24.77 0.00 -
EY 24.93 6.97 7.85 8.26 4.35 4.04 0.00 -
DY 0.03 7.11 2.98 2.34 1.92 1.67 0.00 -
P/NAPS 0.74 0.60 0.64 0.70 0.76 0.90 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