[AHP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 240.09%
YoY- 159.01%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 26,203 25,799 25,368 25,152 12,113 12,096 13,644 54.32%
PBT 19,570 19,341 18,736 18,664 5,488 5,554 7,273 93.10%
Tax 0 0 0 0 0 0 0 -
NP 19,570 19,341 18,736 18,664 5,488 5,554 7,273 93.10%
-
NP to SH 19,570 19,341 18,736 18,664 5,488 5,554 7,273 93.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,633 6,458 6,632 6,488 6,625 6,542 6,371 2.71%
-
Net Worth 146,914 148,012 145,796 147,788 132,999 134,228 132,881 6.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,001 3,001 - - - - - -
Div Payout % 15.34% 15.52% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 146,914 148,012 145,796 147,788 132,999 134,228 132,881 6.90%
NOSH 100,248 100,048 99,935 99,972 99,640 99,724 99,798 0.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 74.69% 74.97% 73.86% 74.20% 45.31% 45.92% 53.31% -
ROE 13.32% 13.07% 12.85% 12.63% 4.13% 4.14% 5.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.14 25.79 25.38 25.16 12.16 12.13 13.67 53.87%
EPS 19.52 19.33 18.75 18.67 5.51 5.57 7.29 92.48%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4655 1.4794 1.4589 1.4783 1.3348 1.346 1.3315 6.58%
Adjusted Per Share Value based on latest NOSH - 99,972
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.91 11.73 11.53 11.43 5.51 5.50 6.20 54.34%
EPS 8.90 8.79 8.52 8.48 2.49 2.52 3.31 93.01%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6728 0.6627 0.6718 0.6045 0.6101 0.604 6.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 0.88 0.86 0.90 0.87 0.80 -
P/RPS 3.06 3.41 3.47 3.42 7.40 7.17 5.85 -35.00%
P/EPS 4.10 4.55 4.69 4.61 16.34 15.62 10.98 -48.05%
EY 24.40 21.97 21.30 21.71 6.12 6.40 9.11 92.51%
DY 3.75 3.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.60 0.58 0.67 0.65 0.60 -5.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 06/08/08 21/05/08 04/02/08 14/11/07 02/08/07 30/05/07 -
Price 0.76 0.85 0.86 0.81 0.88 0.90 0.84 -
P/RPS 2.91 3.30 3.39 3.22 7.24 7.42 6.14 -39.12%
P/EPS 3.89 4.40 4.59 4.34 15.98 16.16 11.53 -51.44%
EY 25.69 22.74 21.80 23.05 6.26 6.19 8.68 105.73%
DY 3.95 3.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.59 0.55 0.66 0.67 0.63 -11.97%

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