[AHP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 42.3%
YoY- 40.19%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 11,446 9,140 11,892 13,086 10,974 11,876 9,678 11.86%
PBT 4,588 2,312 4,909 4,878 3,560 3,216 1,863 82.66%
Tax -1,888 -1,408 -1,189 -1,790 -1,390 -1,544 -1,170 37.69%
NP 2,700 904 3,720 3,088 2,170 1,672 693 148.21%
-
NP to SH 2,700 904 3,720 3,088 2,170 1,672 693 148.21%
-
Tax Rate 41.15% 60.90% 24.22% 36.70% 39.04% 48.01% 62.80% -
Total Cost 8,746 8,236 8,172 9,998 8,804 10,204 8,985 -1.78%
-
Net Worth 125,250 126,019 126,258 99,912 138,382 137,691 138,529 -6.51%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,999 - 5,498 3,996 - - - -
Div Payout % 185.19% - 147.81% 129.42% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 125,250 126,019 126,258 99,912 138,382 137,691 138,529 -6.51%
NOSH 99,999 98,260 99,975 99,912 99,541 99,523 100,434 -0.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.59% 9.89% 31.28% 23.60% 19.77% 14.08% 7.16% -
ROE 2.16% 0.72% 2.95% 3.09% 1.57% 1.21% 0.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.45 9.30 11.89 13.10 11.02 11.93 9.64 12.19%
EPS 2.70 0.92 3.72 3.09 2.18 1.68 0.69 148.94%
DPS 5.00 0.00 5.50 4.00 0.00 0.00 0.00 -
NAPS 1.2525 1.2825 1.2629 1.00 1.3902 1.3835 1.3793 -6.24%
Adjusted Per Share Value based on latest NOSH - 107,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.20 4.15 5.41 5.95 4.99 5.40 4.40 11.81%
EPS 1.23 0.41 1.69 1.40 0.99 0.76 0.32 145.98%
DPS 2.27 0.00 2.50 1.82 0.00 0.00 0.00 -
NAPS 0.5693 0.5728 0.5739 0.4541 0.629 0.6259 0.6297 -6.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.67 0.64 0.67 0.68 0.00 0.00 0.00 -
P/RPS 5.85 6.88 5.63 5.19 0.00 0.00 0.00 -
P/EPS 24.81 69.57 18.01 22.00 0.00 0.00 0.00 -
EY 4.03 1.44 5.55 4.55 0.00 0.00 0.00 -
DY 7.46 0.00 8.21 5.88 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.53 0.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/07/03 13/05/03 28/01/03 14/11/02 31/07/02 15/04/02 24/01/02 -
Price 0.68 0.65 0.65 0.68 0.00 0.00 0.00 -
P/RPS 5.94 6.99 5.46 5.19 0.00 0.00 0.00 -
P/EPS 25.19 70.65 17.47 22.00 0.00 0.00 0.00 -
EY 3.97 1.42 5.72 4.55 0.00 0.00 0.00 -
DY 7.35 0.00 8.46 5.88 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.51 0.68 0.00 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