[AYER] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 11.11%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 48,914 26,086 11,100 3,786 4,292 1,822 13,127 24.49%
PBT 71,182 21,156 19,689 13,211 9,675 8,284 27,360 17.26%
Tax -4,473 -8,961 -7,707 -3,810 -2,888 -2,388 -955 29.33%
NP 66,709 12,195 11,982 9,401 6,787 5,896 26,405 16.69%
-
NP to SH 66,709 12,195 11,456 9,401 6,787 5,896 26,405 16.69%
-
Tax Rate 6.28% 42.36% 39.14% 28.84% 29.85% 28.83% 3.49% -
Total Cost -17,795 13,891 -882 -5,615 -2,495 -4,074 -13,278 4.99%
-
Net Worth 364,531 274,673 249,199 259,352 251,667 248,438 244,080 6.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,004 5,987 5,250 3,747 3,733 3,741 3,766 8.07%
Div Payout % 9.00% 49.10% 45.83% 39.87% 55.02% 63.46% 14.26% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 364,531 274,673 249,199 259,352 251,667 248,438 244,080 6.91%
NOSH 74,852 74,843 70,000 74,957 74,678 74,830 75,333 -0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 136.38% 46.75% 107.95% 248.31% 158.13% 323.60% 201.15% -
ROE 18.30% 4.44% 4.60% 3.62% 2.70% 2.37% 10.82% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.35 34.85 15.86 5.05 5.75 2.43 17.43 24.62%
EPS 89.12 16.29 16.37 12.54 9.09 7.88 35.05 16.81%
DPS 8.00 8.00 7.50 5.00 5.00 5.00 5.00 8.14%
NAPS 4.87 3.67 3.56 3.46 3.37 3.32 3.24 7.02%
Adjusted Per Share Value based on latest NOSH - 74,957
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.35 34.85 14.83 5.06 5.73 2.43 17.54 24.49%
EPS 89.12 16.29 15.30 12.56 9.07 7.88 35.28 16.69%
DPS 8.02 8.00 7.01 5.01 4.99 5.00 5.03 8.08%
NAPS 4.87 3.6695 3.3292 3.4648 3.3622 3.319 3.2608 6.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.20 2.37 2.70 2.35 3.02 2.70 6.05 -
P/RPS 3.37 6.80 17.03 46.53 52.55 110.89 34.72 -32.19%
P/EPS 2.47 14.55 16.50 18.74 33.23 34.27 17.26 -27.66%
EY 40.51 6.88 6.06 5.34 3.01 2.92 5.79 38.27%
DY 3.64 3.38 2.78 2.13 1.66 1.85 0.83 27.92%
P/NAPS 0.45 0.65 0.76 0.68 0.90 0.81 1.87 -21.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 13/05/04 28/05/03 28/05/02 - - -
Price 2.35 2.02 2.50 2.22 3.00 0.00 0.00 -
P/RPS 3.60 5.80 15.77 43.95 52.20 0.00 0.00 -
P/EPS 2.64 12.40 15.28 17.70 33.01 0.00 0.00 -
EY 37.92 8.07 6.55 5.65 3.03 0.00 0.00 -
DY 3.40 3.96 3.00 2.25 1.67 0.00 0.00 -
P/NAPS 0.48 0.55 0.70 0.64 0.89 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