[AHP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 101.6%
YoY- 794.69%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 12,224 12,358 12,872 16,040 12,586 12,664 11,446 4.46%
PBT 5,629 5,653 6,120 9,396 5,691 5,853 4,588 14.53%
Tax -1,702 -1,681 -1,650 -1,308 -1,679 -1,710 -1,888 -6.65%
NP 3,927 3,972 4,470 8,088 4,012 4,142 2,700 28.22%
-
NP to SH 3,927 3,972 4,470 8,088 4,012 4,142 2,700 28.22%
-
Tax Rate 30.24% 29.74% 26.96% 13.92% 29.50% 29.22% 41.15% -
Total Cost 8,297 8,386 8,402 7,952 8,574 8,521 8,746 -3.43%
-
Net Worth 127,005 126,077 126,946 126,905 126,633 125,019 125,250 0.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,997 3,332 - - 5,002 3,330 4,999 -0.02%
Div Payout % 127.26% 83.89% - - 124.69% 80.39% 185.19% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 127,005 126,077 126,946 126,905 126,633 125,019 125,250 0.92%
NOSH 99,949 99,966 99,776 100,099 100,049 99,903 99,999 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 32.13% 32.14% 34.73% 50.42% 31.88% 32.71% 23.59% -
ROE 3.09% 3.15% 3.52% 6.37% 3.17% 3.31% 2.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.23 12.36 12.90 16.02 12.58 12.68 11.45 4.47%
EPS 3.93 3.97 4.48 8.08 4.01 4.15 2.70 28.28%
DPS 5.00 3.33 0.00 0.00 5.00 3.33 5.00 0.00%
NAPS 1.2707 1.2612 1.2723 1.2678 1.2657 1.2514 1.2525 0.96%
Adjusted Per Share Value based on latest NOSH - 100,099
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.56 5.62 5.85 7.29 5.72 5.76 5.20 4.54%
EPS 1.79 1.81 2.03 3.68 1.82 1.88 1.23 28.27%
DPS 2.27 1.51 0.00 0.00 2.27 1.51 2.27 0.00%
NAPS 0.5773 0.5731 0.577 0.5768 0.5756 0.5683 0.5693 0.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.67 0.68 0.68 0.68 0.64 0.69 0.67 -
P/RPS 5.48 5.50 5.27 4.24 5.09 5.44 5.85 -4.24%
P/EPS 17.05 17.11 15.18 8.42 15.96 16.64 24.81 -22.03%
EY 5.86 5.84 6.59 11.88 6.27 6.01 4.03 28.20%
DY 7.46 4.90 0.00 0.00 7.81 4.83 7.46 0.00%
P/NAPS 0.53 0.54 0.53 0.54 0.51 0.55 0.53 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/01/05 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 25/07/03 -
Price 0.71 0.69 0.68 0.67 0.65 0.69 0.68 -
P/RPS 5.81 5.58 5.27 4.18 5.17 5.44 5.94 -1.45%
P/EPS 18.07 17.37 15.18 8.29 16.21 16.64 25.19 -19.78%
EY 5.53 5.76 6.59 12.06 6.17 6.01 3.97 24.60%
DY 7.04 4.83 0.00 0.00 7.69 4.83 7.35 -2.81%
P/NAPS 0.56 0.55 0.53 0.53 0.51 0.55 0.54 2.44%

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