[AHP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.0%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,510 7,526 3,684 14,659 11,111 7,431 3,620 116.07%
PBT 6,257 4,040 1,946 7,463 5,923 4,013 1,981 115.12%
Tax 0 0 0 0 0 0 0 -
NP 6,257 4,040 1,946 7,463 5,923 4,013 1,981 115.12%
-
NP to SH 6,257 4,040 1,946 7,463 5,923 4,013 1,981 115.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,253 3,486 1,738 7,196 5,188 3,418 1,639 117.22%
-
Net Worth 149,628 151,080 148,684 150,850 149,325 150,702 153,867 -1.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,598 3,599 - 7,002 3,251 3,252 - -
Div Payout % 57.51% 89.11% - 93.83% 54.90% 81.05% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 149,628 151,080 148,684 150,850 149,325 150,702 153,867 -1.84%
NOSH 99,952 100,000 99,794 100,040 100,050 100,074 100,050 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 54.36% 53.68% 52.82% 50.91% 53.31% 54.00% 54.72% -
ROE 4.18% 2.67% 1.31% 4.95% 3.97% 2.66% 1.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.52 7.53 3.69 14.65 11.11 7.43 3.62 116.20%
EPS 6.26 4.04 1.95 7.46 5.92 4.01 1.98 115.26%
DPS 3.60 3.60 0.00 7.00 3.25 3.25 0.00 -
NAPS 1.497 1.5108 1.4899 1.5079 1.4925 1.5059 1.5379 -1.77%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.23 3.42 1.67 6.66 5.05 3.38 1.65 115.62%
EPS 2.84 1.84 0.88 3.39 2.69 1.82 0.90 114.98%
DPS 1.64 1.64 0.00 3.18 1.48 1.48 0.00 -
NAPS 0.6801 0.6867 0.6758 0.6857 0.6788 0.685 0.6994 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.96 0.94 0.93 0.90 0.90 0.86 0.76 -
P/RPS 8.34 12.49 25.19 6.14 8.10 11.58 21.01 -45.95%
P/EPS 15.34 23.27 47.69 12.06 15.20 21.45 38.38 -45.70%
EY 6.52 4.30 2.10 8.29 6.58 4.66 2.61 84.00%
DY 3.75 3.83 0.00 7.78 3.61 3.78 0.00 -
P/NAPS 0.64 0.62 0.62 0.60 0.60 0.57 0.49 19.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 02/08/10 31/05/10 27/01/10 17/11/09 03/08/09 25/05/09 -
Price 0.97 0.95 0.94 0.92 0.90 0.88 0.80 -
P/RPS 8.42 12.62 25.46 6.28 8.10 11.85 22.11 -47.43%
P/EPS 15.50 23.51 48.21 12.33 15.20 21.95 40.40 -47.16%
EY 6.45 4.25 2.07 8.11 6.58 4.56 2.48 89.01%
DY 3.71 3.79 0.00 7.61 3.61 3.69 0.00 -
P/NAPS 0.65 0.63 0.63 0.61 0.60 0.58 0.52 16.02%

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