[AHP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -10.42%
YoY- 78.52%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,965 12,225 12,358 13,315 14,325 12,600 12,758 -9.59%
PBT 4,453 5,629 5,539 6,456 7,462 5,691 5,640 -14.56%
Tax -1,415 -1,310 -1,265 -1,254 -1,655 -1,680 -1,188 12.35%
NP 3,038 4,319 4,274 5,202 5,807 4,011 4,452 -22.47%
-
NP to SH 3,038 4,319 4,274 5,202 5,807 4,011 4,452 -22.47%
-
Tax Rate 31.78% 23.27% 22.84% 19.42% 22.18% 29.52% 21.06% -
Total Cost 7,927 7,906 8,084 8,113 8,518 8,589 8,306 -3.06%
-
Net Worth 126,180 126,936 125,968 126,985 126,905 127,132 124,926 0.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 126,180 126,936 125,968 126,985 126,905 127,132 124,926 0.66%
NOSH 100,135 99,894 99,879 99,807 100,099 100,444 99,829 0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 27.71% 35.33% 34.58% 39.07% 40.54% 31.83% 34.90% -
ROE 2.41% 3.40% 3.39% 4.10% 4.58% 3.15% 3.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.95 12.24 12.37 13.34 14.31 12.54 12.78 -9.78%
EPS 3.03 4.32 4.28 5.21 5.80 3.99 4.46 -22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2601 1.2707 1.2612 1.2723 1.2678 1.2657 1.2514 0.46%
Adjusted Per Share Value based on latest NOSH - 99,807
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.98 5.56 5.62 6.05 6.51 5.73 5.80 -9.65%
EPS 1.38 1.96 1.94 2.36 2.64 1.82 2.02 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.577 0.5726 0.5772 0.5768 0.5779 0.5678 0.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.73 0.67 0.68 0.68 0.68 0.64 0.69 -
P/RPS 6.67 5.47 5.50 5.10 4.75 5.10 5.40 15.10%
P/EPS 24.06 15.50 15.89 13.05 11.72 16.03 15.47 34.20%
EY 4.16 6.45 6.29 7.66 8.53 6.24 6.46 -25.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.54 0.53 0.54 0.51 0.55 3.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 10/05/05 28/01/05 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 -
Price 0.73 0.71 0.69 0.68 0.67 0.65 0.69 -
P/RPS 6.67 5.80 5.58 5.10 4.68 5.18 5.40 15.10%
P/EPS 24.06 16.42 16.12 13.05 11.55 16.28 15.47 34.20%
EY 4.16 6.09 6.20 7.66 8.66 6.14 6.46 -25.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.55 0.53 0.53 0.51 0.55 3.60%

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