[AHP] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 26.15%
YoY- -33.97%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,325 12,600 12,758 11,953 12,406 13,436 13,877 2.13%
PBT 7,462 5,691 5,640 4,159 3,523 4,908 5,570 21.50%
Tax -1,655 -1,680 -1,188 -1,245 -1,213 -1,246 -1,657 -0.08%
NP 5,807 4,011 4,452 2,914 2,310 3,662 3,913 30.07%
-
NP to SH 5,807 4,011 4,452 2,914 2,310 3,662 3,913 30.07%
-
Tax Rate 22.18% 29.52% 21.06% 29.94% 34.43% 25.39% 29.75% -
Total Cost 8,518 8,589 8,306 9,039 10,096 9,774 9,964 -9.91%
-
Net Worth 126,905 127,132 124,926 125,697 126,019 99,999 107,999 11.34%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 126,905 127,132 124,926 125,697 126,019 99,999 107,999 11.34%
NOSH 100,099 100,444 99,829 100,357 98,260 99,999 107,999 -4.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 40.54% 31.83% 34.90% 24.38% 18.62% 27.26% 28.20% -
ROE 4.58% 3.15% 3.56% 2.32% 1.83% 3.66% 3.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.31 12.54 12.78 11.91 12.63 13.44 12.85 7.43%
EPS 5.80 3.99 4.46 2.90 2.35 3.66 3.62 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2678 1.2657 1.2514 1.2525 1.2825 1.00 1.00 17.12%
Adjusted Per Share Value based on latest NOSH - 100,357
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.51 5.73 5.80 5.43 5.64 6.11 6.31 2.10%
EPS 2.64 1.82 2.02 1.32 1.05 1.66 1.78 30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5768 0.5779 0.5678 0.5714 0.5728 0.4545 0.4909 11.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.64 0.69 0.67 0.64 0.67 0.68 -
P/RPS 4.75 5.10 5.40 5.63 5.07 4.99 5.29 -6.92%
P/EPS 11.72 16.03 15.47 23.07 27.22 18.30 18.77 -26.92%
EY 8.53 6.24 6.46 4.33 3.67 5.47 5.33 36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.53 0.50 0.67 0.68 -14.23%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 30/04/04 30/01/04 30/10/03 25/07/03 13/05/03 28/01/03 14/11/02 -
Price 0.67 0.65 0.69 0.68 0.65 0.65 0.68 -
P/RPS 4.68 5.18 5.40 5.71 5.15 4.84 5.29 -7.83%
P/EPS 11.55 16.28 15.47 23.42 27.65 17.75 18.77 -27.63%
EY 8.66 6.14 6.46 4.27 3.62 5.63 5.33 38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.55 0.54 0.51 0.65 0.68 -15.29%

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