[AHP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.82%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 8,364 5,475 2,750 12,224 9,269 6,436 4,010 63.17%
PBT 3,550 2,286 1,173 5,629 4,240 3,060 2,349 31.66%
Tax -285 -247 -432 -1,702 -1,261 -825 -327 -8.74%
NP 3,265 2,039 741 3,927 2,979 2,235 2,022 37.59%
-
NP to SH 3,265 2,039 741 3,927 2,979 2,235 2,022 37.59%
-
Tax Rate 8.03% 10.80% 36.83% 30.24% 29.74% 26.96% 13.92% -
Total Cost 5,099 3,436 2,009 8,297 6,290 4,201 1,988 87.26%
-
Net Worth 127,014 128,027 126,180 127,005 126,077 126,946 126,905 0.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,503 2,498 - 4,997 2,499 - - -
Div Payout % 76.69% 122.55% - 127.26% 83.89% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 127,014 128,027 126,180 127,005 126,077 126,946 126,905 0.05%
NOSH 100,153 99,950 100,135 99,949 99,966 99,776 100,099 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 39.04% 37.24% 26.95% 32.13% 32.14% 34.73% 50.42% -
ROE 2.57% 1.59% 0.59% 3.09% 2.36% 1.76% 1.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.35 5.48 2.75 12.23 9.27 6.45 4.01 62.99%
EPS 3.26 2.04 0.74 3.93 2.98 2.24 2.02 37.54%
DPS 2.50 2.50 0.00 5.00 2.50 0.00 0.00 -
NAPS 1.2682 1.2809 1.2601 1.2707 1.2612 1.2723 1.2678 0.02%
Adjusted Per Share Value based on latest NOSH - 99,894
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.80 2.49 1.25 5.56 4.21 2.93 1.82 63.28%
EPS 1.48 0.93 0.34 1.79 1.35 1.02 0.92 37.25%
DPS 1.14 1.14 0.00 2.27 1.14 0.00 0.00 -
NAPS 0.5773 0.5819 0.5735 0.5773 0.5731 0.577 0.5768 0.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.78 0.72 0.73 0.67 0.68 0.68 0.68 -
P/RPS 9.34 13.14 26.58 5.48 7.33 10.54 16.97 -32.81%
P/EPS 23.93 35.29 98.65 17.05 22.82 30.36 33.66 -20.32%
EY 4.18 2.83 1.01 5.86 4.38 3.29 2.97 25.56%
DY 3.21 3.47 0.00 7.46 3.68 0.00 0.00 -
P/NAPS 0.62 0.56 0.58 0.53 0.54 0.53 0.54 9.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/10/05 05/08/05 10/05/05 28/01/05 08/11/04 05/08/04 30/04/04 -
Price 0.76 0.81 0.73 0.71 0.69 0.68 0.67 -
P/RPS 9.10 14.79 26.58 5.81 7.44 10.54 16.72 -33.31%
P/EPS 23.31 39.71 98.65 18.07 23.15 30.36 33.17 -20.93%
EY 4.29 2.52 1.01 5.53 4.32 3.29 3.01 26.61%
DY 3.29 3.09 0.00 7.04 3.62 0.00 0.00 -
P/NAPS 0.60 0.63 0.58 0.56 0.55 0.53 0.53 8.61%

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