[AHP] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 436.8%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 11,265 12,224 12,586 11,892 9,678 8,745 8,794 -0.26%
PBT 4,878 5,629 5,691 4,909 1,863 3,550 940 -1.73%
Tax 4,019 -1,702 -1,679 -1,189 -1,170 -1,158 1,127 -1.34%
NP 8,897 3,927 4,012 3,720 693 2,392 2,067 -1.53%
-
NP to SH 8,897 3,927 4,012 3,720 693 2,392 2,067 -1.53%
-
Tax Rate -82.39% 30.24% 29.50% 24.22% 62.80% 32.62% -119.89% -
Total Cost 2,368 8,297 8,574 8,172 8,985 6,353 6,727 1.11%
-
Net Worth 132,405 127,005 126,633 126,258 138,529 146,662 148,764 0.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,998 4,997 5,002 5,498 - - - -100.00%
Div Payout % 56.18% 127.26% 124.69% 147.81% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 132,405 127,005 126,633 126,258 138,529 146,662 148,764 0.12%
NOSH 99,966 99,949 100,049 99,975 100,434 100,083 99,855 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 78.98% 32.13% 31.88% 31.28% 7.16% 27.35% 23.50% -
ROE 6.72% 3.09% 3.17% 2.95% 0.50% 1.63% 1.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.27 12.23 12.58 11.89 9.64 8.74 8.81 -0.26%
EPS 8.90 3.93 4.01 3.72 0.69 2.39 2.07 -1.53%
DPS 5.00 5.00 5.00 5.50 0.00 0.00 0.00 -100.00%
NAPS 1.3245 1.2707 1.2657 1.2629 1.3793 1.4654 1.4898 0.12%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.12 5.56 5.72 5.41 4.40 3.98 4.00 -0.26%
EPS 4.04 1.79 1.82 1.69 0.32 1.09 0.94 -1.53%
DPS 2.27 2.27 2.27 2.50 0.00 0.00 0.00 -100.00%
NAPS 0.6018 0.5773 0.5756 0.5739 0.6297 0.6666 0.6762 0.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.74 0.67 0.64 0.67 0.00 0.00 0.00 -
P/RPS 6.57 5.48 5.09 5.63 0.00 0.00 0.00 -100.00%
P/EPS 8.31 17.05 15.96 18.01 0.00 0.00 0.00 -100.00%
EY 12.03 5.86 6.27 5.55 0.00 0.00 0.00 -100.00%
DY 6.76 7.46 7.81 8.21 0.00 0.00 0.00 -100.00%
P/NAPS 0.56 0.53 0.51 0.53 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/01/06 28/01/05 30/01/04 28/01/03 24/01/02 23/01/01 27/01/00 -
Price 0.75 0.71 0.65 0.65 0.00 0.00 0.00 -
P/RPS 6.66 5.81 5.17 5.46 0.00 0.00 0.00 -100.00%
P/EPS 8.43 18.07 16.21 17.47 0.00 0.00 0.00 -100.00%
EY 11.87 5.53 6.17 5.72 0.00 0.00 0.00 -100.00%
DY 6.67 7.04 7.69 8.46 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 0.56 0.51 0.51 0.00 0.00 0.00 -100.00%

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