[AHP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.09%
YoY- -17.51%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,718 17,529 17,279 15,056 14,753 14,723 14,659 13.50%
PBT 10,549 10,432 10,223 7,795 7,489 7,428 7,463 26.02%
Tax 0 0 0 0 0 0 0 -
NP 10,549 10,432 10,223 7,795 7,489 7,428 7,463 26.02%
-
NP to SH 10,549 10,432 10,223 7,795 7,489 7,428 7,463 26.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,169 7,097 7,056 7,261 7,264 7,295 7,196 -0.25%
-
Net Worth 154,429 151,867 153,592 149,430 151,296 148,684 150,790 1.60%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 3,605 3,605 7,355 7,355 7,003 7,003 -
Div Payout % - 34.56% 35.27% 94.36% 98.21% 94.28% 93.84% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,429 151,867 153,592 149,430 151,296 148,684 150,790 1.60%
NOSH 99,999 99,768 99,949 99,819 100,143 99,794 100,000 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 59.54% 59.51% 59.16% 51.77% 50.76% 50.45% 50.91% -
ROE 6.83% 6.87% 6.66% 5.22% 4.95% 5.00% 4.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.72 17.57 17.29 15.08 14.73 14.75 14.66 13.51%
EPS 10.55 10.46 10.23 7.81 7.48 7.44 7.46 26.07%
DPS 0.00 3.60 3.60 7.35 7.35 7.00 7.00 -
NAPS 1.5443 1.5222 1.5367 1.497 1.5108 1.4899 1.5079 1.60%
Adjusted Per Share Value based on latest NOSH - 99,819
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.05 7.97 7.85 6.84 6.71 6.69 6.66 13.50%
EPS 4.80 4.74 4.65 3.54 3.40 3.38 3.39 26.17%
DPS 0.00 1.64 1.64 3.34 3.34 3.18 3.18 -
NAPS 0.702 0.6903 0.6981 0.6792 0.6877 0.6758 0.6854 1.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.02 0.99 0.96 0.94 0.93 0.90 -
P/RPS 5.98 5.81 5.73 6.36 6.38 6.30 6.14 -1.74%
P/EPS 10.05 9.75 9.68 12.29 12.57 12.49 12.06 -11.47%
EY 9.95 10.25 10.33 8.13 7.96 8.00 8.29 12.97%
DY 0.00 3.53 3.64 7.66 7.82 7.53 7.78 -
P/NAPS 0.69 0.67 0.64 0.64 0.62 0.62 0.60 9.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 02/08/11 19/05/11 28/01/11 18/11/10 02/08/10 31/05/10 27/01/10 -
Price 1.05 1.05 1.01 0.97 0.95 0.94 0.92 -
P/RPS 5.93 5.98 5.84 6.43 6.45 6.37 6.28 -3.76%
P/EPS 9.95 10.04 9.87 12.42 12.70 12.63 12.33 -13.35%
EY 10.05 9.96 10.13 8.05 7.87 7.92 8.11 15.41%
DY 0.00 3.43 3.56 7.58 7.74 7.45 7.61 -
P/NAPS 0.68 0.69 0.66 0.65 0.63 0.63 0.61 7.53%

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