[AHP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.53%
YoY- 65.56%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,750 12,224 9,269 6,436 4,010 12,586 9,498 -56.20%
PBT 1,173 5,629 4,240 3,060 2,349 5,691 4,390 -58.48%
Tax -432 -1,702 -1,261 -825 -327 -1,679 -1,283 -51.56%
NP 741 3,927 2,979 2,235 2,022 4,012 3,107 -61.50%
-
NP to SH 741 3,927 2,979 2,235 2,022 4,012 3,107 -61.50%
-
Tax Rate 36.83% 30.24% 29.74% 26.96% 13.92% 29.50% 29.23% -
Total Cost 2,009 8,297 6,290 4,201 1,988 8,574 6,391 -53.73%
-
Net Worth 126,180 127,005 126,077 126,946 126,905 126,633 125,019 0.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,997 2,499 - - 5,002 2,497 -
Div Payout % - 127.26% 83.89% - - 124.69% 80.39% -
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 126,180 127,005 126,077 126,946 126,905 126,633 125,019 0.61%
NOSH 100,135 99,949 99,966 99,776 100,099 100,049 99,903 0.15%
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 26.95% 32.13% 32.14% 34.73% 50.42% 31.88% 32.71% -
ROE 0.59% 3.09% 2.36% 1.76% 1.59% 3.17% 2.49% -
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 2.75 12.23 9.27 6.45 4.01 12.58 9.51 -56.23%
EPS 0.74 3.93 2.98 2.24 2.02 4.01 3.11 -61.56%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.50 -
NAPS 1.2601 1.2707 1.2612 1.2723 1.2678 1.2657 1.2514 0.46%
Adjusted Per Share Value based on latest NOSH - 99,807
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.25 5.56 4.21 2.93 1.82 5.72 4.32 -56.21%
EPS 0.34 1.79 1.35 1.02 0.92 1.82 1.41 -61.22%
DPS 0.00 2.27 1.14 0.00 0.00 2.27 1.14 -
NAPS 0.5735 0.5773 0.5731 0.577 0.5768 0.5756 0.5683 0.60%
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 0.73 0.67 0.68 0.68 0.68 0.64 0.69 -
P/RPS 26.58 5.48 7.33 10.54 16.97 5.09 7.26 137.35%
P/EPS 98.65 17.05 22.82 30.36 33.66 15.96 22.19 170.12%
EY 1.01 5.86 4.38 3.29 2.97 6.27 4.51 -63.08%
DY 0.00 7.46 3.68 0.00 0.00 7.81 3.62 -
P/NAPS 0.58 0.53 0.54 0.53 0.54 0.51 0.55 3.60%
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 10/05/05 28/01/05 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 -
Price 0.73 0.71 0.69 0.68 0.67 0.65 0.69 -
P/RPS 26.58 5.81 7.44 10.54 16.72 5.17 7.26 137.35%
P/EPS 98.65 18.07 23.15 30.36 33.17 16.21 22.19 170.12%
EY 1.01 5.53 4.32 3.29 3.01 6.17 4.51 -63.08%
DY 0.00 7.04 3.62 0.00 0.00 7.69 3.62 -
P/NAPS 0.58 0.56 0.55 0.53 0.53 0.51 0.55 3.60%

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