[AHP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 198.67%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,040 12,586 12,664 11,446 9,140 11,892 13,086 14.51%
PBT 9,396 5,691 5,853 4,588 2,312 4,909 4,878 54.74%
Tax -1,308 -1,679 -1,710 -1,888 -1,408 -1,189 -1,790 -18.85%
NP 8,088 4,012 4,142 2,700 904 3,720 3,088 89.89%
-
NP to SH 8,088 4,012 4,142 2,700 904 3,720 3,088 89.89%
-
Tax Rate 13.92% 29.50% 29.22% 41.15% 60.90% 24.22% 36.70% -
Total Cost 7,952 8,574 8,521 8,746 8,236 8,172 9,998 -14.14%
-
Net Worth 126,905 126,633 125,019 125,250 126,019 126,258 99,912 17.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 5,002 3,330 4,999 - 5,498 3,996 -
Div Payout % - 124.69% 80.39% 185.19% - 147.81% 129.42% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 126,905 126,633 125,019 125,250 126,019 126,258 99,912 17.26%
NOSH 100,099 100,049 99,903 99,999 98,260 99,975 99,912 0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 50.42% 31.88% 32.71% 23.59% 9.89% 31.28% 23.60% -
ROE 6.37% 3.17% 3.31% 2.16% 0.72% 2.95% 3.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.02 12.58 12.68 11.45 9.30 11.89 13.10 14.34%
EPS 8.08 4.01 4.15 2.70 0.92 3.72 3.09 89.69%
DPS 0.00 5.00 3.33 5.00 0.00 5.50 4.00 -
NAPS 1.2678 1.2657 1.2514 1.2525 1.2825 1.2629 1.00 17.12%
Adjusted Per Share Value based on latest NOSH - 100,357
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.29 5.72 5.76 5.20 4.15 5.41 5.95 14.48%
EPS 3.68 1.82 1.88 1.23 0.41 1.69 1.40 90.35%
DPS 0.00 2.27 1.51 2.27 0.00 2.50 1.82 -
NAPS 0.5768 0.5756 0.5683 0.5693 0.5728 0.5739 0.4541 17.26%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.64 0.69 0.67 0.64 0.67 0.68 -
P/RPS 4.24 5.09 5.44 5.85 6.88 5.63 5.19 -12.59%
P/EPS 8.42 15.96 16.64 24.81 69.57 18.01 22.00 -47.25%
EY 11.88 6.27 6.01 4.03 1.44 5.55 4.55 89.50%
DY 0.00 7.81 4.83 7.46 0.00 8.21 5.88 -
P/NAPS 0.54 0.51 0.55 0.53 0.50 0.53 0.68 -14.23%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 30/04/04 30/01/04 30/10/03 25/07/03 13/05/03 28/01/03 14/11/02 -
Price 0.67 0.65 0.69 0.68 0.65 0.65 0.68 -
P/RPS 4.18 5.17 5.44 5.94 6.99 5.46 5.19 -13.42%
P/EPS 8.29 16.21 16.64 25.19 70.65 17.47 22.00 -47.79%
EY 12.06 6.17 6.01 3.97 1.42 5.72 4.55 91.41%
DY 0.00 7.69 4.83 7.35 0.00 8.46 5.88 -
P/NAPS 0.53 0.51 0.55 0.54 0.51 0.51 0.68 -15.29%

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