[AHP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[AHP] AMANAH HARTA TANAH PNB

Announcement Date

25-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -9.45%

YoY- 27.07%

Quarter Report

AHP Quarterly Report-March 09.pdf

Latest QR

Upcoming QR

AHP's Result

AHP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	14,659	14,814	14,862	14,480	15,612	13,718	13,722	4.48%
YoY %	-1.05%	-0.32%	2.64%	-7.25%	13.81%	-0.03%	-	-
Horiz. %	106.83%	107.96%	108.31%	105.52%	113.77%	99.97%	100.00%	-
PBT	7,463	7,897	8,026	7,924	8,751	6,964	7,220	2.22%
YoY %	-5.50%	-1.61%	1.29%	-9.45%	25.66%	-3.55%	-	-
Horiz. %	103.37%	109.38%	111.16%	109.75%	121.20%	96.45%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	7,463	7,897	8,026	7,924	8,751	6,964	7,220	2.22%
YoY %	-5.50%	-1.61%	1.29%	-9.45%	25.66%	-3.55%	-	-
Horiz. %	103.37%	109.38%	111.16%	109.75%	121.20%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,463	7,897	8,026	7,924	8,751	6,964	7,220	2.22%
YoY %	-5.50%	-1.61%	1.29%	-9.45%	25.66%	-3.55%	-	-
Horiz. %	103.37%	109.38%	111.16%	109.75%	121.20%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	7,196	6,917	6,836	6,556	6,861	6,754	6,502	6.97%
YoY %	4.03%	1.18%	4.27%	-4.45%	1.58%	3.88%	-	-
Horiz. %	110.67%	106.38%	105.14%	100.83%	105.52%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,850	149,325	150,702	153,867	150,097	146,634	147,940	1.30%
YoY %	1.02%	-0.91%	-2.06%	2.51%	2.36%	-0.88%	-	-
Horiz. %	101.97%	100.94%	101.87%	104.01%	101.46%	99.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	7,002	4,335	6,504	-	6,500	4,002	6,000	10.81%
YoY %	61.52%	-33.35%	0.00%	-	62.42%	-33.30%	-	-
Horiz. %	116.70%	72.25%	108.40%	-	108.33%	66.70%	100.00%	-
Div Payout %	93.83%	54.90%	81.05%	-	74.29%	57.47%	83.10%	-
YoY %	70.91%	-32.26%	0.00%	-	29.27%	-30.84%	-	-
Horiz. %	112.91%	66.06%	97.53%	-	89.40%	69.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	150,850	149,325	150,702	153,867	150,097	146,634	147,940	1.30%
YoY %	1.02%	-0.91%	-2.06%	2.51%	2.36%	-0.88%	-	-
Horiz. %	101.97%	100.94%	101.87%	104.01%	101.46%	99.12%	100.00%	-
NOSH	100,040	100,050	100,074	100,050	100,011	100,057	100,000	0.02%
YoY %	-0.01%	-0.02%	0.02%	0.04%	-0.05%	0.06%	-	-
Horiz. %	100.04%	100.05%	100.07%	100.05%	100.01%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	50.91%	53.31%	54.00%	54.72%	56.05%	50.76%	52.62%	-
YoY %	-4.50%	-1.28%	-1.32%	-2.37%	10.42%	-3.53%	-	-
Horiz. %	96.75%	101.31%	102.62%	103.99%	106.52%	96.47%	100.00%	-
ROE	4.95%	5.29%	5.33%	5.15%	5.83%	4.75%	4.88%	-
YoY %	-6.43%	-0.75%	3.50%	-11.66%	22.74%	-2.66%	-	-
Horiz. %	101.43%	108.40%	109.22%	105.53%	119.47%	97.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	14.65	14.81	14.85	14.47	15.61	13.71	13.72	4.45%
YoY %	-1.08%	-0.27%	2.63%	-7.30%	13.86%	-0.07%	-	-
Horiz. %	106.78%	107.94%	108.24%	105.47%	113.78%	99.93%	100.00%	-
EPS	7.46	7.89	8.02	7.92	8.75	6.96	7.22	2.19%
YoY %	-5.45%	-1.62%	1.26%	-9.49%	25.72%	-3.60%	-	-
Horiz. %	103.32%	109.28%	111.08%	109.70%	121.19%	96.40%	100.00%	-
DPS	7.00	4.33	6.50	0.00	6.50	4.00	6.00	10.79%
YoY %	61.66%	-33.38%	0.00%	0.00%	62.50%	-33.33%	-	-
Horiz. %	116.67%	72.17%	108.33%	0.00%	108.33%	66.67%	100.00%	-
NAPS	1.5079	1.4925	1.5059	1.5379	1.5008	1.4655	1.4794	1.27%
YoY %	1.03%	-0.89%	-2.08%	2.47%	2.41%	-0.94%	-	-
Horiz. %	101.93%	100.89%	101.79%	103.95%	101.45%	99.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,050
RPS	6.66	6.73	6.76	6.58	7.10	6.24	6.24	4.42%
YoY %	-1.04%	-0.44%	2.74%	-7.32%	13.78%	0.00%	-	-
Horiz. %	106.73%	107.85%	108.33%	105.45%	113.78%	100.00%	100.00%	-
EPS	3.39	3.59	3.65	3.60	3.98	3.17	3.28	2.21%
YoY %	-5.57%	-1.64%	1.39%	-9.55%	25.55%	-3.35%	-	-
Horiz. %	103.35%	109.45%	111.28%	109.76%	121.34%	96.65%	100.00%	-
DPS	3.18	1.97	2.96	0.00	2.95	1.82	2.73	10.67%
YoY %	61.42%	-33.45%	0.00%	0.00%	62.09%	-33.33%	-	-
Horiz. %	116.48%	72.16%	108.42%	0.00%	108.06%	66.67%	100.00%	-
NAPS	0.6857	0.6788	0.685	0.6994	0.6823	0.6665	0.6725	1.30%
YoY %	1.02%	-0.91%	-2.06%	2.51%	2.37%	-0.89%	-	-
Horiz. %	101.96%	100.94%	101.86%	104.00%	101.46%	99.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.90	0.90	0.86	0.76	0.73	0.80	0.88	-
P/RPS	6.14	6.08	5.79	5.25	4.68	5.83	6.41	-2.82%
YoY %	0.99%	5.01%	10.29%	12.18%	-19.73%	-9.05%	-	-
Horiz. %	95.79%	94.85%	90.33%	81.90%	73.01%	90.95%	100.00%	-
P/EPS	12.06	11.40	10.72	9.60	8.34	11.49	12.19	-0.71%
YoY %	5.79%	6.34%	11.67%	15.11%	-27.42%	-5.74%	-	-
Horiz. %	98.93%	93.52%	87.94%	78.75%	68.42%	94.26%	100.00%	-
EY	8.29	8.77	9.33	10.42	11.99	8.70	8.20	0.72%
YoY %	-5.47%	-6.00%	-10.46%	-13.09%	37.82%	6.10%	-	-
Horiz. %	101.10%	106.95%	113.78%	127.07%	146.22%	106.10%	100.00%	-
DY	7.78	4.81	7.56	0.00	8.90	5.00	6.82	9.15%
YoY %	61.75%	-36.38%	0.00%	0.00%	78.00%	-26.69%	-	-
Horiz. %	114.08%	70.53%	110.85%	0.00%	130.50%	73.31%	100.00%	-
P/NAPS	0.60	0.60	0.57	0.49	0.49	0.55	0.59	1.12%
YoY %	0.00%	5.26%	16.33%	0.00%	-10.91%	-6.78%	-	-
Horiz. %	101.69%	101.69%	96.61%	83.05%	83.05%	93.22%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	17/11/09	03/08/09	25/05/09	04/02/09	14/11/08	06/08/08	-
Price	0.92	0.90	0.88	0.80	0.75	0.76	0.85	-
P/RPS	6.28	6.08	5.93	5.53	4.80	5.54	6.19	0.96%
YoY %	3.29%	2.53%	7.23%	15.21%	-13.36%	-10.50%	-	-
Horiz. %	101.45%	98.22%	95.80%	89.34%	77.54%	89.50%	100.00%	-
P/EPS	12.33	11.40	10.97	10.10	8.57	10.92	11.77	3.13%
YoY %	8.16%	3.92%	8.61%	17.85%	-21.52%	-7.22%	-	-
Horiz. %	104.76%	96.86%	93.20%	85.81%	72.81%	92.78%	100.00%	-
EY	8.11	8.77	9.11	9.90	11.67	9.16	8.49	-2.99%
YoY %	-7.53%	-3.73%	-7.98%	-15.17%	27.40%	7.89%	-	-
Horiz. %	95.52%	103.30%	107.30%	116.61%	137.46%	107.89%	100.00%	-
DY	7.61	4.81	7.39	0.00	8.67	5.26	7.06	5.11%
YoY %	58.21%	-34.91%	0.00%	0.00%	64.83%	-25.50%	-	-
Horiz. %	107.79%	68.13%	104.67%	0.00%	122.80%	74.50%	100.00%	-
P/NAPS	0.61	0.60	0.58	0.52	0.50	0.52	0.57	4.61%
YoY %	1.67%	3.45%	11.54%	4.00%	-3.85%	-8.77%	-	-
Horiz. %	107.02%	105.26%	101.75%	91.23%	87.72%	91.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos