[AHP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.78%
YoY- 151.39%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 12,225 12,358 13,315 14,325 12,600 12,758 11,953 1.50%
PBT 5,629 5,539 6,456 7,462 5,691 5,640 4,159 22.24%
Tax -1,310 -1,265 -1,254 -1,655 -1,680 -1,188 -1,245 3.43%
NP 4,319 4,274 5,202 5,807 4,011 4,452 2,914 29.84%
-
NP to SH 4,319 4,274 5,202 5,807 4,011 4,452 2,914 29.84%
-
Tax Rate 23.27% 22.84% 19.42% 22.18% 29.52% 21.06% 29.94% -
Total Cost 7,906 8,084 8,113 8,518 8,589 8,306 9,039 -8.50%
-
Net Worth 126,936 125,968 126,985 126,905 127,132 124,926 125,697 0.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 126,936 125,968 126,985 126,905 127,132 124,926 125,697 0.65%
NOSH 99,894 99,879 99,807 100,099 100,444 99,829 100,357 -0.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 35.33% 34.58% 39.07% 40.54% 31.83% 34.90% 24.38% -
ROE 3.40% 3.39% 4.10% 4.58% 3.15% 3.56% 2.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.24 12.37 13.34 14.31 12.54 12.78 11.91 1.83%
EPS 4.32 4.28 5.21 5.80 3.99 4.46 2.90 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2707 1.2612 1.2723 1.2678 1.2657 1.2514 1.2525 0.96%
Adjusted Per Share Value based on latest NOSH - 100,099
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.56 5.62 6.05 6.51 5.73 5.80 5.43 1.58%
EPS 1.96 1.94 2.36 2.64 1.82 2.02 1.32 29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.577 0.5726 0.5772 0.5768 0.5779 0.5678 0.5714 0.64%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.67 0.68 0.68 0.68 0.64 0.69 0.67 -
P/RPS 5.47 5.50 5.10 4.75 5.10 5.40 5.63 -1.89%
P/EPS 15.50 15.89 13.05 11.72 16.03 15.47 23.07 -23.19%
EY 6.45 6.29 7.66 8.53 6.24 6.46 4.33 30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.53 0.54 0.51 0.55 0.53 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/01/05 08/11/04 05/08/04 30/04/04 30/01/04 30/10/03 25/07/03 -
Price 0.71 0.69 0.68 0.67 0.65 0.69 0.68 -
P/RPS 5.80 5.58 5.10 4.68 5.18 5.40 5.71 1.04%
P/EPS 16.42 16.12 13.05 11.55 16.28 15.47 23.42 -20.99%
EY 6.09 6.20 7.66 8.66 6.14 6.46 4.27 26.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.53 0.53 0.51 0.55 0.54 2.44%

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