[AHP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
15-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 61.55%
YoY- 125.01%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,862 13,722 12,428 15,458 10,950 12,872 11,446 4.44%
PBT 8,026 7,220 5,864 9,176 4,572 6,120 4,588 9.75%
Tax 0 0 0 0 -494 -1,650 -1,888 -
NP 8,026 7,220 5,864 9,176 4,078 4,470 2,700 19.89%
-
NP to SH 8,026 7,220 5,864 9,176 4,078 4,470 2,700 19.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 10.80% 26.96% 41.15% -
Total Cost 6,836 6,502 6,564 6,282 6,872 8,402 8,746 -4.01%
-
Net Worth 150,702 147,940 134,691 134,481 128,027 126,946 125,250 3.12%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,504 6,000 5,003 4,997 4,997 - 4,999 4.47%
Div Payout % 81.05% 83.10% 85.32% 54.47% 122.55% - 185.19% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 150,702 147,940 134,691 134,481 128,027 126,946 125,250 3.12%
NOSH 100,074 100,000 100,068 99,956 99,950 99,776 99,999 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 54.00% 52.62% 47.18% 59.36% 37.24% 34.73% 23.59% -
ROE 5.33% 4.88% 4.35% 6.82% 3.19% 3.52% 2.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.85 13.72 12.42 15.46 10.96 12.90 11.45 4.42%
EPS 8.02 7.22 5.86 9.18 4.08 4.48 2.70 19.87%
DPS 6.50 6.00 5.00 5.00 5.00 0.00 5.00 4.46%
NAPS 1.5059 1.4794 1.346 1.3454 1.2809 1.2723 1.2525 3.11%
Adjusted Per Share Value based on latest NOSH - 99,842
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.76 6.24 5.65 7.03 4.98 5.85 5.20 4.46%
EPS 3.65 3.28 2.67 4.17 1.85 2.03 1.23 19.85%
DPS 2.96 2.73 2.27 2.27 2.27 0.00 2.27 4.51%
NAPS 0.685 0.6725 0.6122 0.6113 0.5819 0.577 0.5693 3.12%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.86 0.88 0.87 0.74 0.72 0.68 0.67 -
P/RPS 5.79 6.41 7.01 4.79 6.57 5.27 5.85 -0.17%
P/EPS 10.72 12.19 14.85 8.06 17.65 15.18 24.81 -13.04%
EY 9.33 8.20 6.74 12.41 5.67 6.59 4.03 15.00%
DY 7.56 6.82 5.75 6.76 6.94 0.00 7.46 0.22%
P/NAPS 0.57 0.59 0.65 0.55 0.56 0.53 0.53 1.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 03/08/09 06/08/08 02/08/07 15/09/06 05/08/05 05/08/04 25/07/03 -
Price 0.88 0.85 0.90 0.73 0.81 0.68 0.68 -
P/RPS 5.93 6.19 7.25 4.72 7.39 5.27 5.94 -0.02%
P/EPS 10.97 11.77 15.36 7.95 19.85 15.18 25.19 -12.92%
EY 9.11 8.49 6.51 12.58 5.04 6.59 3.97 14.83%
DY 7.39 7.06 5.56 6.85 6.17 0.00 7.35 0.09%
P/NAPS 0.58 0.57 0.67 0.54 0.63 0.53 0.54 1.19%

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