[AHP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.05%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,320 11,264 10,965 12,225 12,358 13,315 14,325 -14.51%
PBT 4,941 4,856 4,453 5,629 5,539 6,456 7,462 -24.01%
Tax -1,159 -1,471 -1,415 -1,310 -1,265 -1,254 -1,655 -21.12%
NP 3,782 3,385 3,038 4,319 4,274 5,202 5,807 -24.84%
-
NP to SH 3,782 3,385 3,038 4,319 4,274 5,202 5,807 -24.84%
-
Tax Rate 23.46% 30.29% 31.78% 23.27% 22.84% 19.42% 22.18% -
Total Cost 7,538 7,879 7,927 7,906 8,084 8,113 8,518 -7.81%
-
Net Worth 126,407 127,501 126,180 126,936 125,968 126,985 126,905 -0.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,407 127,501 126,180 126,936 125,968 126,985 126,905 -0.26%
NOSH 99,674 99,540 100,135 99,894 99,879 99,807 100,099 -0.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 33.41% 30.05% 27.71% 35.33% 34.58% 39.07% 40.54% -
ROE 2.99% 2.65% 2.41% 3.40% 3.39% 4.10% 4.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.36 11.32 10.95 12.24 12.37 13.34 14.31 -14.25%
EPS 3.79 3.40 3.03 4.32 4.28 5.21 5.80 -24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2682 1.2809 1.2601 1.2707 1.2612 1.2723 1.2678 0.02%
Adjusted Per Share Value based on latest NOSH - 99,894
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.15 5.12 4.98 5.56 5.62 6.05 6.51 -14.45%
EPS 1.72 1.54 1.38 1.96 1.94 2.36 2.64 -24.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5796 0.5735 0.577 0.5726 0.5772 0.5768 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.78 0.72 0.73 0.67 0.68 0.68 0.68 -
P/RPS 6.87 6.36 6.67 5.47 5.50 5.10 4.75 27.86%
P/EPS 20.56 21.17 24.06 15.50 15.89 13.05 11.72 45.40%
EY 4.86 4.72 4.16 6.45 6.29 7.66 8.53 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.58 0.53 0.54 0.53 0.54 9.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/10/05 05/08/05 10/05/05 28/01/05 08/11/04 05/08/04 30/04/04 -
Price 0.76 0.81 0.73 0.71 0.69 0.68 0.67 -
P/RPS 6.69 7.16 6.67 5.80 5.58 5.10 4.68 26.87%
P/EPS 20.03 23.82 24.06 16.42 16.12 13.05 11.55 44.29%
EY 4.99 4.20 4.16 6.09 6.20 7.66 8.66 -30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.58 0.56 0.55 0.53 0.53 8.61%

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