[AHP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 4.82%
YoY- -51.04%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,659 16,433 16,181 15,946 15,611 26,203 25,799 -31.32%
PBT 7,463 9,450 9,154 9,173 8,751 19,570 19,341 -46.90%
Tax 0 0 0 0 0 0 0 -
NP 7,463 9,450 9,154 9,173 8,751 19,570 19,341 -46.90%
-
NP to SH 7,463 9,450 9,154 9,173 8,751 19,570 19,341 -46.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,196 6,983 7,027 6,773 6,860 6,633 6,458 7.45%
-
Net Worth 150,790 149,249 150,738 153,867 149,952 146,914 148,012 1.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,003 6,750 6,750 6,498 6,498 3,001 3,001 75.66%
Div Payout % 93.84% 71.43% 73.74% 70.84% 74.26% 15.34% 15.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 150,790 149,249 150,738 153,867 149,952 146,914 148,012 1.24%
NOSH 100,000 100,000 100,098 100,050 99,915 100,248 100,048 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 50.91% 57.51% 56.57% 57.53% 56.06% 74.69% 74.97% -
ROE 4.95% 6.33% 6.07% 5.96% 5.84% 13.32% 13.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.66 16.43 16.17 15.94 15.62 26.14 25.79 -31.30%
EPS 7.46 9.45 9.14 9.17 8.76 19.52 19.33 -46.90%
DPS 7.00 6.75 6.75 6.50 6.50 3.00 3.00 75.64%
NAPS 1.5079 1.4925 1.5059 1.5379 1.5008 1.4655 1.4794 1.27%
Adjusted Per Share Value based on latest NOSH - 100,050
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.66 7.47 7.36 7.25 7.10 11.91 11.73 -31.36%
EPS 3.39 4.30 4.16 4.17 3.98 8.90 8.79 -46.92%
DPS 3.18 3.07 3.07 2.95 2.95 1.36 1.36 75.89%
NAPS 0.6854 0.6784 0.6852 0.6994 0.6816 0.6678 0.6728 1.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.90 0.86 0.76 0.73 0.80 0.88 -
P/RPS 6.14 5.48 5.32 4.77 4.67 3.06 3.41 47.84%
P/EPS 12.06 9.52 9.40 8.29 8.33 4.10 4.55 91.18%
EY 8.29 10.50 10.63 12.06 12.00 24.40 21.97 -47.68%
DY 7.78 7.50 7.85 8.55 8.90 3.75 3.41 73.04%
P/NAPS 0.60 0.60 0.57 0.49 0.49 0.55 0.59 1.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 17/11/09 03/08/09 25/05/09 04/02/09 14/11/08 06/08/08 -
Price 0.92 0.90 0.88 0.80 0.75 0.76 0.85 -
P/RPS 6.28 5.48 5.44 5.02 4.80 2.91 3.30 53.38%
P/EPS 12.33 9.52 9.62 8.73 8.56 3.89 4.40 98.39%
EY 8.11 10.50 10.39 11.46 11.68 25.69 22.74 -49.61%
DY 7.61 7.50 7.67 8.13 8.67 3.95 3.53 66.64%
P/NAPS 0.61 0.60 0.58 0.52 0.50 0.52 0.57 4.61%

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