[AHP] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.41%
YoY- -35.86%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,681 13,346 13,422 13,704 14,469 14,238 14,588 -4.17%
PBT 12,768 3,324 3,446 4,136 5,838 5,840 6,060 64.12%
Tax -463 0 0 0 -1,951 0 0 -
NP 12,305 3,324 3,446 4,136 3,887 5,840 6,060 60.14%
-
NP to SH 12,305 3,324 3,446 4,136 3,887 5,840 6,060 60.14%
-
Tax Rate 3.63% 0.00% 0.00% 0.00% 33.42% 0.00% 0.00% -
Total Cost 1,376 10,022 9,976 9,568 10,582 8,398 8,528 -70.26%
-
Net Worth 159,549 149,730 152,460 151,779 154,439 154,929 157,280 0.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,000 4,666 7,000 - 7,400 9,866 7,400 -3.62%
Div Payout % 56.89% 140.39% 203.13% - 190.38% 168.95% 122.11% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 159,549 149,730 152,460 151,779 154,439 154,929 157,280 0.95%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 89.94% 24.91% 25.67% 30.18% 26.86% 41.02% 41.54% -
ROE 7.71% 2.22% 2.26% 2.72% 2.52% 3.77% 3.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.68 13.35 13.42 13.70 14.47 14.24 14.59 -4.19%
EPS 12.31 3.32 3.44 4.12 3.89 5.84 6.06 60.18%
DPS 7.00 4.67 7.00 0.00 7.40 9.87 7.40 -3.62%
NAPS 1.5955 1.4973 1.5246 1.5178 1.5444 1.5493 1.5728 0.95%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.22 6.07 6.10 6.23 6.58 6.47 6.63 -4.15%
EPS 5.59 1.51 1.57 1.88 1.77 2.65 2.75 60.25%
DPS 3.18 2.12 3.18 0.00 3.36 4.48 3.36 -3.59%
NAPS 0.7252 0.6806 0.693 0.6899 0.702 0.7042 0.7149 0.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 1.00 1.08 1.18 1.13 1.17 1.17 -
P/RPS 7.31 7.49 8.05 8.61 7.81 8.22 8.02 -5.97%
P/EPS 8.13 30.08 31.34 28.53 29.07 20.03 19.31 -43.73%
EY 12.31 3.32 3.19 3.51 3.44 4.99 5.18 77.80%
DY 7.00 4.67 6.48 0.00 6.55 8.43 6.32 7.03%
P/NAPS 0.63 0.67 0.71 0.78 0.73 0.76 0.74 -10.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 02/02/16 24/11/15 03/08/15 06/05/15 28/01/15 26/11/14 24/07/14 -
Price 1.03 1.01 1.05 1.11 1.15 1.16 1.20 -
P/RPS 7.53 7.57 7.82 8.10 7.95 8.15 8.23 -5.73%
P/EPS 8.37 30.39 30.47 26.84 29.59 19.86 19.80 -43.58%
EY 11.95 3.29 3.28 3.73 3.38 5.03 5.05 77.29%
DY 6.80 4.62 6.67 0.00 6.43 8.51 6.17 6.67%
P/NAPS 0.65 0.67 0.69 0.73 0.74 0.75 0.76 -9.87%

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