[AHP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.53%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,151 12,317 12,428 12,276 13,612 14,316 15,458 38.21%
PBT 18,663 5,756 5,864 5,948 7,212 8,056 9,176 60.32%
Tax 0 0 0 0 0 0 0 -
NP 18,663 5,756 5,864 5,948 7,212 8,056 9,176 60.32%
-
NP to SH 18,663 5,756 5,864 5,948 7,212 8,056 9,176 60.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,488 6,561 6,564 6,328 6,400 6,260 6,282 2.16%
-
Net Worth 147,853 133,387 134,691 132,881 134,707 133,544 134,481 6.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,000 3,331 5,003 - 5,501 3,334 4,997 12.93%
Div Payout % 32.15% 57.87% 85.32% - 76.28% 41.39% 54.47% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 147,853 133,387 134,691 132,881 134,707 133,544 134,481 6.50%
NOSH 100,016 99,930 100,068 99,798 100,027 100,033 99,956 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 74.20% 46.73% 47.18% 48.45% 52.98% 56.27% 59.36% -
ROE 12.62% 4.32% 4.35% 4.48% 5.35% 6.03% 6.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.15 12.33 12.42 12.30 13.61 14.31 15.46 38.19%
EPS 18.66 5.76 5.86 5.96 7.21 8.05 9.18 60.25%
DPS 6.00 3.33 5.00 0.00 5.50 3.33 5.00 12.88%
NAPS 1.4783 1.3348 1.346 1.3315 1.3467 1.335 1.3454 6.46%
Adjusted Per Share Value based on latest NOSH - 99,798
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.43 5.60 5.65 5.58 6.19 6.51 7.03 38.14%
EPS 8.48 2.62 2.67 2.70 3.28 3.66 4.17 60.30%
DPS 2.73 1.51 2.27 0.00 2.50 1.52 2.27 13.05%
NAPS 0.6721 0.6063 0.6122 0.604 0.6123 0.607 0.6113 6.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 0.90 0.87 0.80 0.75 0.75 0.74 -
P/RPS 3.42 7.30 7.01 6.50 5.51 5.24 4.79 -20.06%
P/EPS 4.61 15.62 14.85 13.42 10.40 9.31 8.06 -31.02%
EY 21.70 6.40 6.74 7.45 9.61 10.74 12.41 44.99%
DY 6.98 3.70 5.75 0.00 7.33 4.44 6.76 2.15%
P/NAPS 0.58 0.67 0.65 0.60 0.56 0.56 0.55 3.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 14/11/07 02/08/07 30/05/07 02/02/07 18/10/06 15/09/06 -
Price 0.81 0.88 0.90 0.84 0.80 0.73 0.73 -
P/RPS 3.22 7.14 7.25 6.83 5.88 5.10 4.72 -22.45%
P/EPS 4.34 15.28 15.36 14.09 11.10 9.06 7.95 -33.13%
EY 23.04 6.55 6.51 7.10 9.01 11.03 12.58 49.52%
DY 7.41 3.79 5.56 0.00 6.88 4.57 6.85 5.36%
P/NAPS 0.55 0.66 0.67 0.63 0.59 0.55 0.54 1.22%

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