[AHB] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -16.9%
YoY- 165.86%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 57,425 57,844 58,936 49,714 56,272 55,060 51,600 7.38%
PBT 4,233 3,676 2,488 4,023 4,210 5,442 1,540 96.10%
Tax -8 -74 -28 -605 -97 -88 -132 -84.54%
NP 4,225 3,602 2,460 3,418 4,113 5,354 1,408 107.90%
-
NP to SH 4,225 3,602 2,460 3,418 4,113 5,354 1,408 107.90%
-
Tax Rate 0.19% 2.01% 1.13% 15.04% 2.30% 1.62% 8.57% -
Total Cost 53,200 54,242 56,476 46,296 52,158 49,706 50,192 3.95%
-
Net Worth 18,720 16,897 16,097 14,278 10,701 9,638 8,158 73.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,720 16,897 16,097 14,278 10,701 9,638 8,158 73.88%
NOSH 41,601 41,212 41,275 40,797 36,901 24,095 23,311 47.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.36% 6.23% 4.17% 6.88% 7.31% 9.72% 2.73% -
ROE 22.57% 21.32% 15.28% 23.94% 38.44% 55.55% 17.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 138.04 140.35 142.79 121.86 152.49 228.51 221.35 -26.98%
EPS 10.16 8.74 5.96 9.42 11.15 22.22 6.04 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.41 0.39 0.35 0.29 0.40 0.35 18.22%
Adjusted Per Share Value based on latest NOSH - 40,694
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.95 8.01 8.16 6.89 7.79 7.63 7.15 7.31%
EPS 0.59 0.50 0.34 0.47 0.57 0.74 0.20 105.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0234 0.0223 0.0198 0.0148 0.0133 0.0113 73.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.83 0.94 0.88 0.76 0.85 1.42 1.14 -
P/RPS 0.60 0.67 0.62 0.62 0.56 0.62 0.52 10.00%
P/EPS 8.17 10.76 14.77 9.07 7.63 6.39 18.87 -42.73%
EY 12.24 9.30 6.77 11.02 13.11 15.65 5.30 74.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.29 2.26 2.17 2.93 3.55 3.26 -31.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 08/06/05 23/02/05 30/11/04 25/08/04 24/05/04 24/02/04 21/11/03 -
Price 0.75 0.84 0.85 0.80 0.82 0.83 1.26 -
P/RPS 0.54 0.60 0.60 0.66 0.54 0.36 0.57 -3.53%
P/EPS 7.38 9.61 14.26 9.55 7.36 3.74 20.86 -49.94%
EY 13.54 10.40 7.01 10.47 13.59 26.77 4.79 99.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.05 2.18 2.29 2.83 2.07 3.60 -40.04%

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