[AHP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
31-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.15%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,358 12,872 16,040 12,586 12,664 11,446 9,140 22.20%
PBT 5,653 6,120 9,396 5,691 5,853 4,588 2,312 81.19%
Tax -1,681 -1,650 -1,308 -1,679 -1,710 -1,888 -1,408 12.50%
NP 3,972 4,470 8,088 4,012 4,142 2,700 904 167.54%
-
NP to SH 3,972 4,470 8,088 4,012 4,142 2,700 904 167.54%
-
Tax Rate 29.74% 26.96% 13.92% 29.50% 29.22% 41.15% 60.90% -
Total Cost 8,386 8,402 7,952 8,574 8,521 8,746 8,236 1.20%
-
Net Worth 126,077 126,946 126,905 126,633 125,019 125,250 126,019 0.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,332 - - 5,002 3,330 4,999 - -
Div Payout % 83.89% - - 124.69% 80.39% 185.19% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 126,077 126,946 126,905 126,633 125,019 125,250 126,019 0.03%
NOSH 99,966 99,776 100,099 100,049 99,903 99,999 98,260 1.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 32.14% 34.73% 50.42% 31.88% 32.71% 23.59% 9.89% -
ROE 3.15% 3.52% 6.37% 3.17% 3.31% 2.16% 0.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.36 12.90 16.02 12.58 12.68 11.45 9.30 20.81%
EPS 3.97 4.48 8.08 4.01 4.15 2.70 0.92 164.34%
DPS 3.33 0.00 0.00 5.00 3.33 5.00 0.00 -
NAPS 1.2612 1.2723 1.2678 1.2657 1.2514 1.2525 1.2825 -1.10%
Adjusted Per Share Value based on latest NOSH - 100,444
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.62 5.85 7.29 5.72 5.76 5.20 4.15 22.33%
EPS 1.81 2.03 3.68 1.82 1.88 1.23 0.41 168.38%
DPS 1.51 0.00 0.00 2.27 1.51 2.27 0.00 -
NAPS 0.5731 0.577 0.5768 0.5756 0.5683 0.5693 0.5728 0.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.68 0.68 0.68 0.64 0.69 0.67 0.64 -
P/RPS 5.50 5.27 4.24 5.09 5.44 5.85 6.88 -13.82%
P/EPS 17.11 15.18 8.42 15.96 16.64 24.81 69.57 -60.64%
EY 5.84 6.59 11.88 6.27 6.01 4.03 1.44 153.66%
DY 4.90 0.00 0.00 7.81 4.83 7.46 0.00 -
P/NAPS 0.54 0.53 0.54 0.51 0.55 0.53 0.50 5.24%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 25/07/03 13/05/03 -
Price 0.69 0.68 0.67 0.65 0.69 0.68 0.65 -
P/RPS 5.58 5.27 4.18 5.17 5.44 5.94 6.99 -13.91%
P/EPS 17.37 15.18 8.29 16.21 16.64 25.19 70.65 -60.65%
EY 5.76 6.59 12.06 6.17 6.01 3.97 1.42 153.69%
DY 4.83 0.00 0.00 7.69 4.83 7.35 0.00 -
P/NAPS 0.55 0.53 0.53 0.51 0.55 0.54 0.51 5.14%

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