[AHP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.96%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,696 13,848 17,939 15,640 15,846 15,636 17,547 -11.15%
PBT 7,382 6,448 10,324 8,225 8,476 7,800 10,102 -18.88%
Tax 0 0 0 0 0 0 0 -
NP 7,382 6,448 10,324 8,225 8,476 7,800 10,102 -18.88%
-
NP to SH 7,382 6,448 10,324 8,225 8,476 7,800 10,102 -18.88%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,314 7,400 7,615 7,414 7,370 7,836 7,445 -1.17%
-
Net Worth 159,379 157,309 156,389 155,239 290,571 154,719 156,500 1.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,400 - 7,400 4,933 13,694 - 3,700 58.80%
Div Payout % 100.24% - 71.68% 59.98% 161.57% - 36.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 159,379 157,309 156,389 155,239 290,571 154,719 156,500 1.22%
NOSH 100,000 100,000 100,000 100,000 185,065 99,999 100,019 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 50.23% 46.56% 57.55% 52.59% 53.49% 49.88% 57.57% -
ROE 4.63% 4.10% 6.60% 5.30% 2.92% 5.04% 6.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.70 13.85 17.94 15.64 8.56 15.64 17.54 -11.11%
EPS 7.38 6.44 10.32 8.23 4.58 7.80 10.10 -18.89%
DPS 7.40 0.00 7.40 4.93 7.40 0.00 3.70 58.80%
NAPS 1.5938 1.5731 1.5639 1.5524 1.5701 1.5472 1.5647 1.23%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.68 6.29 8.15 7.11 7.20 7.11 7.98 -11.18%
EPS 3.36 2.93 4.69 3.74 3.85 3.55 4.59 -18.79%
DPS 3.36 0.00 3.36 2.24 6.22 0.00 1.68 58.80%
NAPS 0.7245 0.715 0.7109 0.7056 1.3208 0.7033 0.7114 1.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.15 1.08 1.10 1.06 1.07 1.05 1.05 -
P/RPS 7.83 7.80 6.13 6.78 12.50 6.72 5.99 19.57%
P/EPS 15.58 16.75 10.65 12.89 23.36 13.46 10.40 30.95%
EY 6.42 5.97 9.39 7.76 4.28 7.43 9.62 -23.65%
DY 6.43 0.00 6.73 4.65 6.92 0.00 3.52 49.48%
P/NAPS 0.72 0.69 0.70 0.68 0.68 0.68 0.67 4.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 07/05/13 29/01/13 20/11/12 16/07/12 24/05/12 26/01/12 -
Price 1.18 1.12 1.11 1.10 1.09 1.05 1.07 -
P/RPS 8.03 8.09 6.19 7.03 12.73 6.72 6.10 20.13%
P/EPS 15.98 17.37 10.75 13.37 23.80 13.46 10.59 31.59%
EY 6.26 5.76 9.30 7.48 4.20 7.43 9.44 -23.97%
DY 6.27 0.00 6.67 4.48 6.79 0.00 3.46 48.69%
P/NAPS 0.74 0.71 0.71 0.71 0.69 0.68 0.68 5.80%

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