[AHP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.7%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,939 11,730 7,923 3,909 17,547 11,598 7,964 71.41%
PBT 10,324 6,169 4,238 1,950 10,102 6,148 4,365 77.05%
Tax 0 0 0 0 0 0 0 -
NP 10,324 6,169 4,238 1,950 10,102 6,148 4,365 77.05%
-
NP to SH 10,324 6,169 4,238 1,950 10,102 6,148 4,365 77.05%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,615 5,561 3,685 1,959 7,445 5,450 3,599 64.43%
-
Net Worth 156,389 155,239 290,571 154,719 156,500 152,470 154,253 0.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,400 3,700 6,847 - 3,700 3,698 3,695 58.54%
Div Payout % 71.68% 59.98% 161.57% - 36.63% 60.16% 84.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,389 155,239 290,571 154,719 156,500 152,470 154,253 0.91%
NOSH 100,000 100,000 185,065 99,999 100,019 99,967 99,885 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 57.55% 52.59% 53.49% 49.88% 57.57% 53.01% 54.81% -
ROE 6.60% 3.97% 1.46% 1.26% 6.45% 4.03% 2.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.94 11.73 4.28 3.91 17.54 11.60 7.97 71.33%
EPS 10.32 6.17 2.29 1.95 10.10 6.15 4.37 76.87%
DPS 7.40 3.70 3.70 0.00 3.70 3.70 3.70 58.40%
NAPS 1.5639 1.5524 1.5701 1.5472 1.5647 1.5252 1.5443 0.84%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.15 5.33 3.60 1.78 7.98 5.27 3.62 71.35%
EPS 4.69 2.80 1.93 0.89 4.59 2.79 1.98 77.22%
DPS 3.36 1.68 3.11 0.00 1.68 1.68 1.68 58.40%
NAPS 0.7109 0.7056 1.3208 0.7033 0.7114 0.693 0.7012 0.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.10 1.06 1.07 1.05 1.05 1.02 1.06 -
P/RPS 6.13 9.04 24.99 26.86 5.99 8.79 13.29 -40.16%
P/EPS 10.65 17.18 46.72 53.85 10.40 16.59 24.26 -42.09%
EY 9.39 5.82 2.14 1.86 9.62 6.03 4.12 72.75%
DY 6.73 3.49 3.46 0.00 3.52 3.63 3.49 54.61%
P/NAPS 0.70 0.68 0.68 0.68 0.67 0.67 0.69 0.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/01/13 20/11/12 16/07/12 24/05/12 26/01/12 09/11/11 02/08/11 -
Price 1.11 1.10 1.09 1.05 1.07 1.04 1.05 -
P/RPS 6.19 9.38 25.46 26.86 6.10 8.96 13.17 -39.41%
P/EPS 10.75 17.83 47.60 53.85 10.59 16.91 24.03 -41.36%
EY 9.30 5.61 2.10 1.86 9.44 5.91 4.16 70.55%
DY 6.67 3.36 3.39 0.00 3.46 3.56 3.52 52.83%
P/NAPS 0.71 0.71 0.69 0.68 0.68 0.68 0.68 2.90%

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