[AHP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.0%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,841 3,684 3,548 3,680 3,811 3,620 5,322 -19.58%
PBT 2,093 1,946 1,540 1,910 2,032 1,981 3,527 -29.45%
Tax 0 0 0 0 0 0 0 -
NP 2,093 1,946 1,540 1,910 2,032 1,981 3,527 -29.45%
-
NP to SH 2,093 1,946 1,540 1,910 2,032 1,981 3,527 -29.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,748 1,738 2,008 1,770 1,779 1,639 1,795 -1.75%
-
Net Worth 151,296 148,684 150,790 149,249 150,738 153,867 149,952 0.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,605 - 3,750 - 3,253 - 3,497 2.05%
Div Payout % 172.25% - 243.51% - 160.10% - 99.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 151,296 148,684 150,790 149,249 150,738 153,867 149,952 0.59%
NOSH 100,143 99,794 100,000 100,000 100,098 100,050 99,915 0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 54.49% 52.82% 43.40% 51.90% 53.32% 54.72% 66.27% -
ROE 1.38% 1.31% 1.02% 1.28% 1.35% 1.29% 2.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.84 3.69 3.55 3.68 3.81 3.62 5.33 -19.68%
EPS 2.09 1.95 1.54 1.91 2.03 1.98 3.53 -29.55%
DPS 3.60 0.00 3.75 0.00 3.25 0.00 3.50 1.90%
NAPS 1.5108 1.4899 1.5079 1.4925 1.5059 1.5379 1.5008 0.44%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.75 1.67 1.61 1.67 1.73 1.65 2.42 -19.48%
EPS 0.95 0.88 0.70 0.87 0.92 0.90 1.60 -29.42%
DPS 1.64 0.00 1.70 0.00 1.48 0.00 1.59 2.09%
NAPS 0.6877 0.6758 0.6854 0.6784 0.6852 0.6994 0.6816 0.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.94 0.93 0.90 0.90 0.86 0.76 0.73 -
P/RPS 24.51 25.19 25.37 24.46 22.59 21.01 13.70 47.52%
P/EPS 44.98 47.69 58.44 47.12 42.36 38.38 20.68 68.11%
EY 2.22 2.10 1.71 2.12 2.36 2.61 4.84 -40.60%
DY 3.83 0.00 4.17 0.00 3.78 0.00 4.79 -13.88%
P/NAPS 0.62 0.62 0.60 0.60 0.57 0.49 0.49 17.03%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 02/08/10 31/05/10 27/01/10 17/11/09 03/08/09 25/05/09 04/02/09 -
Price 0.95 0.94 0.92 0.90 0.88 0.80 0.75 -
P/RPS 24.77 25.46 25.93 24.46 23.11 22.11 14.08 45.88%
P/EPS 45.45 48.21 59.74 47.12 43.35 40.40 21.25 66.23%
EY 2.20 2.07 1.67 2.12 2.31 2.48 4.71 -39.88%
DY 3.79 0.00 4.08 0.00 3.69 0.00 4.67 -13.02%
P/NAPS 0.63 0.63 0.61 0.60 0.58 0.52 0.50 16.70%

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