[AHP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[AHP] AMANAH HARTA TANAH PNB

Announcement Date

03-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 1.29%

YoY- 11.16%

Quarter Report

AHP Quarterly Report-June 09.doc

Latest QR

Upcoming QR

AHP's Result

AHP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	15,846	15,928	15,052	14,862	13,722	12,428	15,458	0.41%
YoY %	-0.51%	5.82%	1.28%	8.31%	10.41%	-19.60%	-	-
Horiz. %	102.51%	103.04%	97.37%	96.14%	88.77%	80.40%	100.00%	-
PBT	8,476	8,730	8,080	8,026	7,220	5,864	9,176	-1.31%
YoY %	-2.91%	8.04%	0.67%	11.16%	23.12%	-36.09%	-	-
Horiz. %	92.37%	95.14%	88.06%	87.47%	78.68%	63.91%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	8,476	8,730	8,080	8,026	7,220	5,864	9,176	-1.31%
YoY %	-2.91%	8.04%	0.67%	11.16%	23.12%	-36.09%	-	-
Horiz. %	92.37%	95.14%	88.06%	87.47%	78.68%	63.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,476	8,730	8,080	8,026	7,220	5,864	9,176	-1.31%
YoY %	-2.91%	8.04%	0.67%	11.16%	23.12%	-36.09%	-	-
Horiz. %	92.37%	95.14%	88.06%	87.47%	78.68%	63.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	7,370	7,198	6,972	6,836	6,502	6,564	6,282	2.69%
YoY %	2.39%	3.24%	1.99%	5.14%	-0.94%	4.49%	-	-
Horiz. %	117.32%	114.58%	110.98%	108.82%	103.50%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,571	154,253	151,080	150,702	147,940	134,691	134,481	13.68%
YoY %	88.37%	2.10%	0.25%	1.87%	9.84%	0.16%	-	-
Horiz. %	216.07%	114.70%	112.34%	112.06%	110.01%	100.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	13,694	7,391	7,199	6,504	6,000	5,003	4,997	18.27%
YoY %	85.28%	2.67%	10.69%	8.40%	19.93%	0.12%	-	-
Horiz. %	274.04%	147.91%	144.07%	130.16%	120.07%	100.12%	100.00%	-
Div Payout %	161.57%	84.67%	89.11%	81.05%	83.10%	85.32%	54.47%	-
YoY %	90.82%	-4.98%	9.94%	-2.47%	-2.60%	56.64%	-	-
Horiz. %	296.62%	155.44%	163.59%	148.80%	152.56%	156.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	290,571	154,253	151,080	150,702	147,940	134,691	134,481	13.68%
YoY %	88.37%	2.10%	0.25%	1.87%	9.84%	0.16%	-	-
Horiz. %	216.07%	114.70%	112.34%	112.06%	110.01%	100.16%	100.00%	-
NOSH	185,065	99,885	100,000	100,074	100,000	100,068	99,956	10.80%
YoY %	85.28%	-0.11%	-0.07%	0.07%	-0.07%	0.11%	-	-
Horiz. %	185.15%	99.93%	100.04%	100.12%	100.04%	100.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	53.49%	54.81%	53.68%	54.00%	52.62%	47.18%	59.36%	-
YoY %	-2.41%	2.11%	-0.59%	2.62%	11.53%	-20.52%	-	-
Horiz. %	90.11%	92.33%	90.43%	90.97%	88.65%	79.48%	100.00%	-
ROE	2.92%	5.66%	5.35%	5.33%	4.88%	4.35%	6.82%	-
YoY %	-48.41%	5.79%	0.38%	9.22%	12.18%	-36.22%	-	-
Horiz. %	42.82%	82.99%	78.45%	78.15%	71.55%	63.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	8.56	15.95	15.05	14.85	13.72	12.42	15.46	-9.37%
YoY %	-46.33%	5.98%	1.35%	8.24%	10.47%	-19.66%	-	-
Horiz. %	55.37%	103.17%	97.35%	96.05%	88.75%	80.34%	100.00%	-
EPS	4.58	8.74	8.08	8.02	7.22	5.86	9.18	-10.93%
YoY %	-47.60%	8.17%	0.75%	11.08%	23.21%	-36.17%	-	-
Horiz. %	49.89%	95.21%	88.02%	87.36%	78.65%	63.83%	100.00%	-
DPS	7.40	7.40	7.20	6.50	6.00	5.00	5.00	6.74%
YoY %	0.00%	2.78%	10.77%	8.33%	20.00%	0.00%	-	-
Horiz. %	148.00%	148.00%	144.00%	130.00%	120.00%	100.00%	100.00%	-
NAPS	1.5701	1.5443	1.5108	1.5059	1.4794	1.346	1.3454	2.60%
YoY %	1.67%	2.22%	0.33%	1.79%	9.91%	0.04%	-	-
Horiz. %	116.70%	114.78%	112.29%	111.93%	109.96%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,098
RPS	7.20	7.24	6.84	6.76	6.24	5.65	7.03	0.39%
YoY %	-0.55%	5.85%	1.18%	8.33%	10.44%	-19.63%	-	-
Horiz. %	102.42%	102.99%	97.30%	96.16%	88.76%	80.37%	100.00%	-
EPS	3.85	3.97	3.67	3.65	3.28	2.67	4.17	-1.32%
YoY %	-3.02%	8.17%	0.55%	11.28%	22.85%	-35.97%	-	-
Horiz. %	92.33%	95.20%	88.01%	87.53%	78.66%	64.03%	100.00%	-
DPS	6.22	3.36	3.27	2.96	2.73	2.27	2.27	18.27%
YoY %	85.12%	2.75%	10.47%	8.42%	20.26%	0.00%	-	-
Horiz. %	274.01%	148.02%	144.05%	130.40%	120.26%	100.00%	100.00%	-
NAPS	1.3208	0.7012	0.6867	0.685	0.6725	0.6122	0.6113	13.68%
YoY %	88.36%	2.11%	0.25%	1.86%	9.85%	0.15%	-	-
Horiz. %	216.06%	114.71%	112.33%	112.06%	110.01%	100.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.07	1.06	0.94	0.86	0.88	0.87	0.74	-
P/RPS	12.50	6.65	6.25	5.79	6.41	7.01	4.79	17.31%
YoY %	87.97%	6.40%	7.94%	-9.67%	-8.56%	46.35%	-	-
Horiz. %	260.96%	138.83%	130.48%	120.88%	133.82%	146.35%	100.00%	-
P/EPS	23.36	12.13	11.63	10.72	12.19	14.85	8.06	19.38%
YoY %	92.58%	4.30%	8.49%	-12.06%	-17.91%	84.24%	-	-
Horiz. %	289.83%	150.50%	144.29%	133.00%	151.24%	184.24%	100.00%	-
EY	4.28	8.25	8.60	9.33	8.20	6.74	12.41	-16.24%
YoY %	-48.12%	-4.07%	-7.82%	13.78%	21.66%	-45.69%	-	-
Horiz. %	34.49%	66.48%	69.30%	75.18%	66.08%	54.31%	100.00%	-
DY	6.92	6.98	7.66	7.56	6.82	5.75	6.76	0.39%
YoY %	-0.86%	-8.88%	1.32%	10.85%	18.61%	-14.94%	-	-
Horiz. %	102.37%	103.25%	113.31%	111.83%	100.89%	85.06%	100.00%	-
P/NAPS	0.68	0.69	0.62	0.57	0.59	0.65	0.55	3.59%
YoY %	-1.45%	11.29%	8.77%	-3.39%	-9.23%	18.18%	-	-
Horiz. %	123.64%	125.45%	112.73%	103.64%	107.27%	118.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/07/12	02/08/11	02/08/10	03/08/09	06/08/08	02/08/07	15/09/06	-
Price	1.09	1.05	0.95	0.88	0.85	0.90	0.73	-
P/RPS	12.73	6.58	6.31	5.93	6.19	7.25	4.72	17.96%
YoY %	93.47%	4.28%	6.41%	-4.20%	-14.62%	53.60%	-	-
Horiz. %	269.70%	139.41%	133.69%	125.64%	131.14%	153.60%	100.00%	-
P/EPS	23.80	12.01	11.76	10.97	11.77	15.36	7.95	20.03%
YoY %	98.17%	2.13%	7.20%	-6.80%	-23.37%	93.21%	-	-
Horiz. %	299.37%	151.07%	147.92%	137.99%	148.05%	193.21%	100.00%	-
EY	4.20	8.32	8.51	9.11	8.49	6.51	12.58	-16.69%
YoY %	-49.52%	-2.23%	-6.59%	7.30%	30.41%	-48.25%	-	-
Horiz. %	33.39%	66.14%	67.65%	72.42%	67.49%	51.75%	100.00%	-
DY	6.79	7.05	7.58	7.39	7.06	5.56	6.85	-0.14%
YoY %	-3.69%	-6.99%	2.57%	4.67%	26.98%	-18.83%	-	-
Horiz. %	99.12%	102.92%	110.66%	107.88%	103.07%	81.17%	100.00%	-
P/NAPS	0.69	0.68	0.63	0.58	0.57	0.67	0.54	4.16%
YoY %	1.47%	7.94%	8.62%	1.75%	-14.93%	24.07%	-	-
Horiz. %	127.78%	125.93%	116.67%	107.41%	105.56%	124.07%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos