[AHP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 172.5%
YoY- 126.56%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,737 7,729 3,035 11,265 8,364 5,475 2,750 147.74%
PBT 6,042 4,588 1,423 4,878 3,550 2,286 1,173 197.95%
Tax 0 0 -3 4,019 -285 -247 -432 -
NP 6,042 4,588 1,420 8,897 3,265 2,039 741 304.59%
-
NP to SH 6,042 4,588 1,420 8,897 3,265 2,039 741 304.59%
-
Tax Rate 0.00% 0.00% 0.21% -82.39% 8.03% 10.80% 36.83% -
Total Cost 4,695 3,141 1,615 2,368 5,099 3,436 2,009 76.01%
-
Net Worth 133,544 134,481 131,370 132,405 127,014 128,027 126,180 3.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,500 2,498 - 4,998 2,503 2,498 - -
Div Payout % 41.39% 54.47% - 56.18% 76.69% 122.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 133,544 134,481 131,370 132,405 127,014 128,027 126,180 3.85%
NOSH 100,033 99,956 100,000 99,966 100,153 99,950 100,135 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 56.27% 59.36% 46.79% 78.98% 39.04% 37.24% 26.95% -
ROE 4.52% 3.41% 1.08% 6.72% 2.57% 1.59% 0.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.73 7.73 3.03 11.27 8.35 5.48 2.75 147.63%
EPS 6.04 4.59 1.42 8.90 3.26 2.04 0.74 304.86%
DPS 2.50 2.50 0.00 5.00 2.50 2.50 0.00 -
NAPS 1.335 1.3454 1.3137 1.3245 1.2682 1.2809 1.2601 3.92%
Adjusted Per Share Value based on latest NOSH - 100,035
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.88 3.51 1.38 5.12 3.80 2.49 1.25 147.73%
EPS 2.75 2.09 0.65 4.04 1.48 0.93 0.34 302.42%
DPS 1.14 1.14 0.00 2.27 1.14 1.14 0.00 -
NAPS 0.607 0.6113 0.5971 0.6018 0.5773 0.5819 0.5735 3.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.74 0.71 0.74 0.78 0.72 0.73 -
P/RPS 6.99 9.57 23.39 6.57 9.34 13.14 26.58 -58.91%
P/EPS 12.42 16.12 50.00 8.31 23.93 35.29 98.65 -74.84%
EY 8.05 6.20 2.00 12.03 4.18 2.83 1.01 298.50%
DY 3.33 3.38 0.00 6.76 3.21 3.47 0.00 -
P/NAPS 0.56 0.55 0.54 0.56 0.62 0.56 0.58 -2.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 15/09/06 10/05/06 27/01/06 28/10/05 05/08/05 10/05/05 -
Price 0.73 0.73 0.74 0.75 0.76 0.81 0.73 -
P/RPS 6.80 9.44 24.38 6.66 9.10 14.79 26.58 -59.66%
P/EPS 12.09 15.90 52.11 8.43 23.31 39.71 98.65 -75.29%
EY 8.27 6.29 1.92 11.87 4.29 2.52 1.01 305.72%
DY 3.42 3.42 0.00 6.67 3.29 3.09 0.00 -
P/NAPS 0.55 0.54 0.56 0.57 0.60 0.63 0.58 -3.47%

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