[AHP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
10-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.13%
YoY- -63.35%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,265 8,364 5,475 2,750 12,224 9,269 6,436 45.08%
PBT 4,878 3,550 2,286 1,173 5,629 4,240 3,060 36.34%
Tax 4,019 -285 -247 -432 -1,702 -1,261 -825 -
NP 8,897 3,265 2,039 741 3,927 2,979 2,235 150.54%
-
NP to SH 8,897 3,265 2,039 741 3,927 2,979 2,235 150.54%
-
Tax Rate -82.39% 8.03% 10.80% 36.83% 30.24% 29.74% 26.96% -
Total Cost 2,368 5,099 3,436 2,009 8,297 6,290 4,201 -31.69%
-
Net Worth 132,405 127,014 128,027 126,180 127,005 126,077 126,946 2.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,998 2,503 2,498 - 4,997 2,499 - -
Div Payout % 56.18% 76.69% 122.55% - 127.26% 83.89% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 132,405 127,014 128,027 126,180 127,005 126,077 126,946 2.83%
NOSH 99,966 100,153 99,950 100,135 99,949 99,966 99,776 0.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 78.98% 39.04% 37.24% 26.95% 32.13% 32.14% 34.73% -
ROE 6.72% 2.57% 1.59% 0.59% 3.09% 2.36% 1.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.27 8.35 5.48 2.75 12.23 9.27 6.45 44.92%
EPS 8.90 3.26 2.04 0.74 3.93 2.98 2.24 150.22%
DPS 5.00 2.50 2.50 0.00 5.00 2.50 0.00 -
NAPS 1.3245 1.2682 1.2809 1.2601 1.2707 1.2612 1.2723 2.70%
Adjusted Per Share Value based on latest NOSH - 100,135
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.12 3.80 2.49 1.25 5.56 4.21 2.93 44.93%
EPS 4.04 1.48 0.93 0.34 1.79 1.35 1.02 149.70%
DPS 2.27 1.14 1.14 0.00 2.27 1.14 0.00 -
NAPS 0.6018 0.5773 0.5819 0.5735 0.5773 0.5731 0.577 2.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.78 0.72 0.73 0.67 0.68 0.68 -
P/RPS 6.57 9.34 13.14 26.58 5.48 7.33 10.54 -26.96%
P/EPS 8.31 23.93 35.29 98.65 17.05 22.82 30.36 -57.74%
EY 12.03 4.18 2.83 1.01 5.86 4.38 3.29 136.78%
DY 6.76 3.21 3.47 0.00 7.46 3.68 0.00 -
P/NAPS 0.56 0.62 0.56 0.58 0.53 0.54 0.53 3.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/01/06 28/10/05 05/08/05 10/05/05 28/01/05 08/11/04 05/08/04 -
Price 0.75 0.76 0.81 0.73 0.71 0.69 0.68 -
P/RPS 6.66 9.10 14.79 26.58 5.81 7.44 10.54 -26.30%
P/EPS 8.43 23.31 39.71 98.65 18.07 23.15 30.36 -57.33%
EY 11.87 4.29 2.52 1.01 5.53 4.32 3.29 134.68%
DY 6.67 3.29 3.09 0.00 7.04 3.62 0.00 -
P/NAPS 0.57 0.60 0.63 0.58 0.56 0.55 0.53 4.95%

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