[AHP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.41%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,758 11,953 12,406 13,436 13,877 14,226 12,417 1.82%
PBT 5,640 4,159 3,523 4,908 5,570 5,948 5,643 -0.03%
Tax -1,188 -1,245 -1,213 -1,246 -1,657 -1,535 -1,306 -6.11%
NP 4,452 2,914 2,310 3,662 3,913 4,413 4,337 1.75%
-
NP to SH 4,452 2,914 2,310 3,662 3,913 4,413 4,337 1.75%
-
Tax Rate 21.06% 29.94% 34.43% 25.39% 29.75% 25.81% 23.14% -
Total Cost 8,306 9,039 10,096 9,774 9,964 9,813 8,080 1.85%
-
Net Worth 124,926 125,697 126,019 99,999 107,999 99,552 99,523 16.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 124,926 125,697 126,019 99,999 107,999 99,552 99,523 16.34%
NOSH 99,829 100,357 98,260 99,999 107,999 99,552 99,523 0.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 34.90% 24.38% 18.62% 27.26% 28.20% 31.02% 34.93% -
ROE 3.56% 2.32% 1.83% 3.66% 3.62% 4.43% 4.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.78 11.91 12.63 13.44 12.85 14.29 12.48 1.59%
EPS 4.46 2.90 2.35 3.66 3.62 4.43 4.36 1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2514 1.2525 1.2825 1.00 1.00 1.00 1.00 16.11%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.80 5.43 5.64 6.11 6.31 6.47 5.64 1.88%
EPS 2.02 1.32 1.05 1.66 1.78 2.01 1.97 1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.5714 0.5728 0.4545 0.4909 0.4525 0.4524 16.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.69 0.67 0.64 0.67 0.68 0.00 0.00 -
P/RPS 5.40 5.63 5.07 4.99 5.29 0.00 0.00 -
P/EPS 15.47 23.07 27.22 18.30 18.77 0.00 0.00 -
EY 6.46 4.33 3.67 5.47 5.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.67 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/10/03 25/07/03 13/05/03 28/01/03 14/11/02 31/07/02 15/04/02 -
Price 0.69 0.68 0.65 0.65 0.68 0.00 0.00 -
P/RPS 5.40 5.71 5.15 4.84 5.29 0.00 0.00 -
P/EPS 15.47 23.42 27.65 17.75 18.77 0.00 0.00 -
EY 6.46 4.27 3.62 5.63 5.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.51 0.65 0.68 0.00 0.00 -

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