[AHB] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 13.42%
YoY- 78.99%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB'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 52,018 52,460 50,626 46,816 39,136 31,998 26,615 56.00%
PBT 2,543 3,662 3,425 -2,305 -2,729 -4,927 -5,117 -
Tax -40 -20 -46 -44 16 42 -79 -36.34%
NP 2,503 3,642 3,379 -2,349 -2,713 -4,885 -5,196 -
-
NP to SH 2,503 3,642 3,379 -2,349 -2,713 -4,885 -5,196 -
-
Tax Rate 1.57% 0.55% 1.34% - - - - -
Total Cost 49,515 48,818 47,247 49,165 41,849 36,883 31,811 34.12%
-
Net Worth 16,884 16,097 14,243 10,685 9,637 8,158 11,117 31.95%
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 16,884 16,097 14,243 10,685 9,637 8,158 11,117 31.95%
NOSH 41,180 41,275 40,694 36,846 24,093 23,311 24,704 40.36%
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 4.81% 6.94% 6.67% -5.02% -6.93% -15.27% -19.52% -
ROE 14.82% 22.62% 23.72% -21.98% -28.15% -59.87% -46.74% -
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 126.32 127.10 124.41 127.06 162.44 137.26 107.73 11.14%
EPS 6.08 8.82 8.30 -6.38 -11.26 -20.96 -21.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.35 0.29 0.40 0.35 0.45 -5.99%
Adjusted Per Share Value based on latest NOSH - 36,846
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.99 7.05 6.80 6.29 5.26 4.30 3.58 55.90%
EPS 0.34 0.49 0.45 -0.32 -0.36 -0.66 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0216 0.0191 0.0144 0.013 0.011 0.0149 32.23%
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 0.94 0.88 0.76 0.85 1.42 1.14 0.68 -
P/RPS 0.74 0.69 0.61 0.67 0.87 0.83 0.63 11.27%
P/EPS 15.47 9.97 9.15 -13.33 -12.61 -5.44 -3.23 -
EY 6.47 10.03 10.93 -7.50 -7.93 -18.38 -30.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.26 2.17 2.93 3.55 3.26 1.51 31.83%
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 23/02/05 30/11/04 25/08/04 24/05/04 24/02/04 21/11/03 29/08/03 -
Price 0.84 0.85 0.80 0.82 0.83 1.26 1.38 -
P/RPS 0.66 0.67 0.64 0.65 0.51 0.92 1.28 -35.56%
P/EPS 13.82 9.63 9.63 -12.86 -7.37 -6.01 -6.56 -
EY 7.24 10.38 10.38 -7.77 -13.57 -16.63 -15.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.18 2.29 2.83 2.07 3.60 3.07 -23.50%

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