[AHP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -36.16%
YoY- 91.63%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,612 14,316 15,458 12,140 11,265 11,152 10,950 15.56%
PBT 7,212 8,056 9,176 5,692 4,878 4,733 4,572 35.39%
Tax 0 0 0 -12 4,019 -380 -494 -
NP 7,212 8,056 9,176 5,680 8,897 4,353 4,078 46.09%
-
NP to SH 7,212 8,056 9,176 5,680 8,897 4,353 4,078 46.09%
-
Tax Rate 0.00% 0.00% 0.00% 0.21% -82.39% 8.03% 10.80% -
Total Cost 6,400 6,260 6,282 6,460 2,368 6,798 6,872 -4.62%
-
Net Worth 134,707 133,544 134,481 131,370 132,405 127,014 128,027 3.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,501 3,334 4,997 - 4,998 3,338 4,997 6.59%
Div Payout % 76.28% 41.39% 54.47% - 56.18% 76.69% 122.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 134,707 133,544 134,481 131,370 132,405 127,014 128,027 3.43%
NOSH 100,027 100,033 99,956 100,000 99,966 100,153 99,950 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 52.98% 56.27% 59.36% 46.79% 78.98% 39.04% 37.24% -
ROE 5.35% 6.03% 6.82% 4.32% 6.72% 3.43% 3.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.61 14.31 15.46 12.14 11.27 11.13 10.96 15.48%
EPS 7.21 8.05 9.18 5.68 8.90 4.35 4.08 46.01%
DPS 5.50 3.33 5.00 0.00 5.00 3.33 5.00 6.54%
NAPS 1.3467 1.335 1.3454 1.3137 1.3245 1.2682 1.2809 3.38%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.19 6.51 7.03 5.52 5.12 5.07 4.98 15.55%
EPS 3.28 3.66 4.17 2.58 4.04 1.98 1.85 46.33%
DPS 2.50 1.52 2.27 0.00 2.27 1.52 2.27 6.62%
NAPS 0.6123 0.607 0.6113 0.5971 0.6018 0.5773 0.5819 3.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.75 0.75 0.74 0.71 0.74 0.78 0.72 -
P/RPS 5.51 5.24 4.79 5.85 6.57 7.00 6.57 -11.03%
P/EPS 10.40 9.31 8.06 12.50 8.31 17.94 17.65 -29.64%
EY 9.61 10.74 12.41 8.00 12.03 5.57 5.67 42.01%
DY 7.33 4.44 6.76 0.00 6.76 4.27 6.94 3.70%
P/NAPS 0.56 0.56 0.55 0.54 0.56 0.62 0.56 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/02/07 18/10/06 15/09/06 10/05/06 27/01/06 28/10/05 05/08/05 -
Price 0.80 0.73 0.73 0.74 0.75 0.76 0.81 -
P/RPS 5.88 5.10 4.72 6.10 6.66 6.83 7.39 -14.09%
P/EPS 11.10 9.06 7.95 13.03 8.43 17.48 19.85 -32.05%
EY 9.01 11.03 12.58 7.68 11.87 5.72 5.04 47.14%
DY 6.88 4.57 6.85 0.00 6.67 4.39 6.17 7.51%
P/NAPS 0.59 0.55 0.54 0.56 0.57 0.60 0.63 -4.26%

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