[AHP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.21%
YoY- 85.05%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,428 12,276 13,612 14,316 15,458 12,140 11,265 6.78%
PBT 5,864 5,948 7,212 8,056 9,176 5,692 4,878 13.09%
Tax 0 0 0 0 0 -12 4,019 -
NP 5,864 5,948 7,212 8,056 9,176 5,680 8,897 -24.32%
-
NP to SH 5,864 5,948 7,212 8,056 9,176 5,680 8,897 -24.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.21% -82.39% -
Total Cost 6,564 6,328 6,400 6,260 6,282 6,460 2,368 97.69%
-
Net Worth 134,691 132,881 134,707 133,544 134,481 131,370 132,405 1.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,003 - 5,501 3,334 4,997 - 4,998 0.06%
Div Payout % 85.32% - 76.28% 41.39% 54.47% - 56.18% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 134,691 132,881 134,707 133,544 134,481 131,370 132,405 1.15%
NOSH 100,068 99,798 100,027 100,033 99,956 100,000 99,966 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.18% 48.45% 52.98% 56.27% 59.36% 46.79% 78.98% -
ROE 4.35% 4.48% 5.35% 6.03% 6.82% 4.32% 6.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.42 12.30 13.61 14.31 15.46 12.14 11.27 6.71%
EPS 5.86 5.96 7.21 8.05 9.18 5.68 8.90 -24.37%
DPS 5.00 0.00 5.50 3.33 5.00 0.00 5.00 0.00%
NAPS 1.346 1.3315 1.3467 1.335 1.3454 1.3137 1.3245 1.08%
Adjusted Per Share Value based on latest NOSH - 100,068
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.65 5.58 6.19 6.51 7.03 5.52 5.12 6.80%
EPS 2.67 2.70 3.28 3.66 4.17 2.58 4.04 -24.18%
DPS 2.27 0.00 2.50 1.52 2.27 0.00 2.27 0.00%
NAPS 0.6122 0.604 0.6123 0.607 0.6113 0.5971 0.6018 1.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.87 0.80 0.75 0.75 0.74 0.71 0.74 -
P/RPS 7.01 6.50 5.51 5.24 4.79 5.85 6.57 4.42%
P/EPS 14.85 13.42 10.40 9.31 8.06 12.50 8.31 47.41%
EY 6.74 7.45 9.61 10.74 12.41 8.00 12.03 -32.11%
DY 5.75 0.00 7.33 4.44 6.76 0.00 6.76 -10.25%
P/NAPS 0.65 0.60 0.56 0.56 0.55 0.54 0.56 10.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 30/05/07 02/02/07 18/10/06 15/09/06 10/05/06 27/01/06 -
Price 0.90 0.84 0.80 0.73 0.73 0.74 0.75 -
P/RPS 7.25 6.83 5.88 5.10 4.72 6.10 6.66 5.83%
P/EPS 15.36 14.09 11.10 9.06 7.95 13.03 8.43 49.34%
EY 6.51 7.10 9.01 11.03 12.58 7.68 11.87 -33.07%
DY 5.56 0.00 6.88 4.57 6.85 0.00 6.67 -11.45%
P/NAPS 0.67 0.63 0.59 0.55 0.54 0.56 0.57 11.41%

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