[AHP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 123.82%
YoY- 95.99%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 13,633 13,515 11,548 11,263 11,320 11,264 10,965 15.61%
PBT 7,367 7,180 5,128 4,878 4,941 4,856 4,453 39.83%
Tax 4,301 4,263 4,016 3,587 -1,159 -1,471 -1,415 -
NP 11,668 11,443 9,144 8,465 3,782 3,385 3,038 145.04%
-
NP to SH 11,668 11,443 9,144 8,465 3,782 3,385 3,038 145.04%
-
Tax Rate -58.38% -59.37% -78.32% -73.53% 23.46% 30.29% 31.78% -
Total Cost 1,965 2,072 2,404 2,798 7,538 7,879 7,927 -60.50%
-
Net Worth 133,592 134,327 131,370 132,497 126,407 127,501 126,180 3.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 133,592 134,327 131,370 132,497 126,407 127,501 126,180 3.87%
NOSH 100,068 99,842 100,000 100,035 99,674 99,540 100,135 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 85.59% 84.67% 79.18% 75.16% 33.41% 30.05% 27.71% -
ROE 8.73% 8.52% 6.96% 6.39% 2.99% 2.65% 2.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.62 13.54 11.55 11.26 11.36 11.32 10.95 15.64%
EPS 11.66 11.46 9.14 8.46 3.79 3.40 3.03 145.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.335 1.3454 1.3137 1.3245 1.2682 1.2809 1.2601 3.92%
Adjusted Per Share Value based on latest NOSH - 100,035
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.20 6.14 5.25 5.12 5.15 5.12 4.98 15.71%
EPS 5.30 5.20 4.16 3.85 1.72 1.54 1.38 145.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.6106 0.5971 0.6023 0.5746 0.5796 0.5735 3.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.74 0.71 0.74 0.78 0.72 0.73 -
P/RPS 5.51 5.47 6.15 6.57 6.87 6.36 6.67 -11.94%
P/EPS 6.43 6.46 7.76 8.74 20.56 21.17 24.06 -58.47%
EY 15.55 15.49 12.88 11.44 4.86 4.72 4.16 140.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.56 0.62 0.56 0.58 -2.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 15/09/06 10/05/06 27/01/06 28/10/05 05/08/05 10/05/05 -
Price 0.73 0.73 0.74 0.75 0.76 0.81 0.73 -
P/RPS 5.36 5.39 6.41 6.66 6.69 7.16 6.67 -13.55%
P/EPS 6.26 6.37 8.09 8.86 20.03 23.82 24.06 -59.21%
EY 15.97 15.70 12.36 11.28 4.99 4.20 4.16 144.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.56 0.57 0.60 0.63 0.58 -3.47%

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