[AHP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.59%
YoY- 4.84%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,612 13,718 13,722 13,140 25,151 12,317 12,428 16.34%
PBT 8,751 6,964 7,220 6,236 18,663 5,756 5,864 30.43%
Tax 0 0 0 0 0 0 0 -
NP 8,751 6,964 7,220 6,236 18,663 5,756 5,864 30.43%
-
NP to SH 8,751 6,964 7,220 6,236 18,663 5,756 5,864 30.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,861 6,754 6,502 6,904 6,488 6,561 6,564 2.98%
-
Net Worth 150,097 146,634 147,940 145,796 147,853 133,387 134,691 7.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,500 4,002 6,000 - 6,000 3,331 5,003 18.97%
Div Payout % 74.29% 57.47% 83.10% - 32.15% 57.87% 85.32% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 150,097 146,634 147,940 145,796 147,853 133,387 134,691 7.45%
NOSH 100,011 100,057 100,000 99,935 100,016 99,930 100,068 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 56.05% 50.76% 52.62% 47.46% 74.20% 46.73% 47.18% -
ROE 5.83% 4.75% 4.88% 4.28% 12.62% 4.32% 4.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.61 13.71 13.72 13.15 25.15 12.33 12.42 16.38%
EPS 8.75 6.96 7.22 6.24 18.66 5.76 5.86 30.48%
DPS 6.50 4.00 6.00 0.00 6.00 3.33 5.00 19.01%
NAPS 1.5008 1.4655 1.4794 1.4589 1.4783 1.3348 1.346 7.49%
Adjusted Per Share Value based on latest NOSH - 99,935
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.10 6.24 6.24 5.97 11.43 5.60 5.65 16.36%
EPS 3.98 3.17 3.28 2.83 8.48 2.62 2.67 30.33%
DPS 2.95 1.82 2.73 0.00 2.73 1.51 2.27 18.99%
NAPS 0.6823 0.6665 0.6725 0.6627 0.6721 0.6063 0.6122 7.45%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.73 0.80 0.88 0.88 0.86 0.90 0.87 -
P/RPS 4.68 5.83 6.41 6.69 3.42 7.30 7.01 -23.51%
P/EPS 8.34 11.49 12.19 14.10 4.61 15.62 14.85 -31.81%
EY 11.99 8.70 8.20 7.09 21.70 6.40 6.74 46.55%
DY 8.90 5.00 6.82 0.00 6.98 3.70 5.75 33.63%
P/NAPS 0.49 0.55 0.59 0.60 0.58 0.67 0.65 -17.09%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 14/11/08 06/08/08 21/05/08 04/02/08 14/11/07 02/08/07 -
Price 0.75 0.76 0.85 0.86 0.81 0.88 0.90 -
P/RPS 4.80 5.54 6.19 6.54 3.22 7.14 7.25 -23.94%
P/EPS 8.57 10.92 11.77 13.78 4.34 15.28 15.36 -32.10%
EY 11.67 9.16 8.49 7.26 23.04 6.55 6.51 47.30%
DY 8.67 5.26 7.06 0.00 7.41 3.79 5.56 34.29%
P/NAPS 0.50 0.52 0.57 0.59 0.55 0.66 0.67 -17.65%

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