[AHP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
31-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.91%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,358 13,315 14,325 12,600 12,758 11,953 12,406 -0.25%
PBT 5,539 6,456 7,462 5,691 5,640 4,159 3,523 35.09%
Tax -1,265 -1,254 -1,655 -1,680 -1,188 -1,245 -1,213 2.83%
NP 4,274 5,202 5,807 4,011 4,452 2,914 2,310 50.54%
-
NP to SH 4,274 5,202 5,807 4,011 4,452 2,914 2,310 50.54%
-
Tax Rate 22.84% 19.42% 22.18% 29.52% 21.06% 29.94% 34.43% -
Total Cost 8,084 8,113 8,518 8,589 8,306 9,039 10,096 -13.73%
-
Net Worth 125,968 126,985 126,905 127,132 124,926 125,697 126,019 -0.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 125,968 126,985 126,905 127,132 124,926 125,697 126,019 -0.02%
NOSH 99,879 99,807 100,099 100,444 99,829 100,357 98,260 1.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 34.58% 39.07% 40.54% 31.83% 34.90% 24.38% 18.62% -
ROE 3.39% 4.10% 4.58% 3.15% 3.56% 2.32% 1.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.37 13.34 14.31 12.54 12.78 11.91 12.63 -1.37%
EPS 4.28 5.21 5.80 3.99 4.46 2.90 2.35 48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2612 1.2723 1.2678 1.2657 1.2514 1.2525 1.2825 -1.10%
Adjusted Per Share Value based on latest NOSH - 100,444
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.62 6.05 6.51 5.73 5.80 5.43 5.64 -0.23%
EPS 1.94 2.36 2.64 1.82 2.02 1.32 1.05 50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5772 0.5768 0.5779 0.5678 0.5714 0.5728 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.68 0.68 0.68 0.64 0.69 0.67 0.64 -
P/RPS 5.50 5.10 4.75 5.10 5.40 5.63 5.07 5.56%
P/EPS 15.89 13.05 11.72 16.03 15.47 23.07 27.22 -30.08%
EY 6.29 7.66 8.53 6.24 6.46 4.33 3.67 43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.54 0.51 0.55 0.53 0.50 5.24%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 25/07/03 13/05/03 -
Price 0.69 0.68 0.67 0.65 0.69 0.68 0.65 -
P/RPS 5.58 5.10 4.68 5.18 5.40 5.71 5.15 5.47%
P/EPS 16.12 13.05 11.55 16.28 15.47 23.42 27.65 -30.14%
EY 6.20 7.66 8.66 6.14 6.46 4.27 3.62 43.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.53 0.51 0.55 0.54 0.51 5.14%

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