[AHP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 63.42%
YoY- 37.01%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,598 7,964 3,934 17,281 11,510 7,526 3,684 114.65%
PBT 6,148 4,365 2,155 10,225 6,257 4,040 1,946 115.15%
Tax 0 0 0 0 0 0 0 -
NP 6,148 4,365 2,155 10,225 6,257 4,040 1,946 115.15%
-
NP to SH 6,148 4,365 2,155 10,225 6,257 4,040 1,946 115.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,450 3,599 1,779 7,056 5,253 3,486 1,738 114.08%
-
Net Worth 152,470 154,253 151,867 153,594 149,628 151,080 148,684 1.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,698 3,695 - 3,598 3,598 3,599 - -
Div Payout % 60.16% 84.67% - 35.19% 57.51% 89.11% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 152,470 154,253 151,867 153,594 149,628 151,080 148,684 1.68%
NOSH 99,967 99,885 99,768 99,951 99,952 100,000 99,794 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 53.01% 54.81% 54.78% 59.17% 54.36% 53.68% 52.82% -
ROE 4.03% 2.83% 1.42% 6.66% 4.18% 2.67% 1.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.60 7.97 3.94 17.29 11.52 7.53 3.69 114.44%
EPS 6.15 4.37 2.16 10.23 6.26 4.04 1.95 114.91%
DPS 3.70 3.70 0.00 3.60 3.60 3.60 0.00 -
NAPS 1.5252 1.5443 1.5222 1.5367 1.497 1.5108 1.4899 1.57%
Adjusted Per Share Value based on latest NOSH - 99,949
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.27 3.62 1.79 7.86 5.23 3.42 1.67 114.99%
EPS 2.79 1.98 0.98 4.65 2.84 1.84 0.88 115.66%
DPS 1.68 1.68 0.00 1.64 1.64 1.64 0.00 -
NAPS 0.693 0.7012 0.6903 0.6982 0.6801 0.6867 0.6758 1.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.02 1.06 1.02 0.99 0.96 0.94 0.93 -
P/RPS 8.79 13.29 25.87 5.73 8.34 12.49 25.19 -50.40%
P/EPS 16.59 24.26 47.22 9.68 15.34 23.27 47.69 -50.50%
EY 6.03 4.12 2.12 10.33 6.52 4.30 2.10 101.89%
DY 3.63 3.49 0.00 3.64 3.75 3.83 0.00 -
P/NAPS 0.67 0.69 0.67 0.64 0.64 0.62 0.62 5.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 02/08/11 19/05/11 28/01/11 18/11/10 02/08/10 31/05/10 -
Price 1.04 1.05 1.05 1.01 0.97 0.95 0.94 -
P/RPS 8.96 13.17 26.63 5.84 8.42 12.62 25.46 -50.12%
P/EPS 16.91 24.03 48.61 9.87 15.50 23.51 48.21 -50.23%
EY 5.91 4.16 2.06 10.13 6.45 4.25 2.07 101.12%
DY 3.56 3.52 0.00 3.56 3.71 3.79 0.00 -
P/NAPS 0.68 0.68 0.69 0.66 0.65 0.63 0.63 5.21%

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