[AHP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.36%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,659 11,111 7,431 3,620 15,612 10,289 6,861 65.65%
PBT 7,463 5,923 4,013 1,981 8,751 5,223 3,610 62.06%
Tax 0 0 0 0 0 0 0 -
NP 7,463 5,923 4,013 1,981 8,751 5,223 3,610 62.06%
-
NP to SH 7,463 5,923 4,013 1,981 8,751 5,223 3,610 62.06%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,196 5,188 3,418 1,639 6,861 5,066 3,251 69.59%
-
Net Worth 150,850 149,325 150,702 153,867 150,097 146,634 147,940 1.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,002 3,251 3,252 - 6,500 3,001 3,000 75.68%
Div Payout % 93.83% 54.90% 81.05% - 74.29% 57.47% 83.10% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 150,850 149,325 150,702 153,867 150,097 146,634 147,940 1.30%
NOSH 100,040 100,050 100,074 100,050 100,011 100,057 100,000 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 50.91% 53.31% 54.00% 54.72% 56.05% 50.76% 52.62% -
ROE 4.95% 3.97% 2.66% 1.29% 5.83% 3.56% 2.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.65 11.11 7.43 3.62 15.61 10.28 6.86 65.60%
EPS 7.46 5.92 4.01 1.98 8.75 5.22 3.61 62.02%
DPS 7.00 3.25 3.25 0.00 6.50 3.00 3.00 75.64%
NAPS 1.5079 1.4925 1.5059 1.5379 1.5008 1.4655 1.4794 1.27%
Adjusted Per Share Value based on latest NOSH - 100,050
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.66 5.05 3.38 1.65 7.10 4.68 3.12 65.55%
EPS 3.39 2.69 1.82 0.90 3.98 2.37 1.64 62.05%
DPS 3.18 1.48 1.48 0.00 2.95 1.36 1.36 75.89%
NAPS 0.6857 0.6788 0.685 0.6994 0.6823 0.6665 0.6725 1.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.90 0.86 0.76 0.73 0.80 0.88 -
P/RPS 6.14 8.10 11.58 21.01 4.68 7.78 12.83 -38.73%
P/EPS 12.06 15.20 21.45 38.38 8.34 15.33 24.38 -37.37%
EY 8.29 6.58 4.66 2.61 11.99 6.53 4.10 59.69%
DY 7.78 3.61 3.78 0.00 8.90 3.75 3.41 73.04%
P/NAPS 0.60 0.60 0.57 0.49 0.49 0.55 0.59 1.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 17/11/09 03/08/09 25/05/09 04/02/09 14/11/08 06/08/08 -
Price 0.92 0.90 0.88 0.80 0.75 0.76 0.85 -
P/RPS 6.28 8.10 11.85 22.11 4.80 7.39 12.39 -36.35%
P/EPS 12.33 15.20 21.95 40.40 8.57 14.56 23.55 -34.96%
EY 8.11 6.58 4.56 2.48 11.67 6.87 4.25 53.66%
DY 7.61 3.61 3.69 0.00 8.67 3.95 3.53 66.64%
P/NAPS 0.61 0.60 0.58 0.52 0.50 0.52 0.57 4.61%

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