[AHP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
16-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.67%
YoY- -2.91%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 13,422 14,588 14,696 15,846 15,928 15,052 14,862 -1.68%
PBT 3,446 6,060 7,382 8,476 8,730 8,080 8,026 -13.13%
Tax 0 0 0 0 0 0 0 -
NP 3,446 6,060 7,382 8,476 8,730 8,080 8,026 -13.13%
-
NP to SH 3,446 6,060 7,382 8,476 8,730 8,080 8,026 -13.13%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,976 8,528 7,314 7,370 7,198 6,972 6,836 6.49%
-
Net Worth 152,460 157,280 159,379 290,571 154,253 151,080 150,702 0.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,000 7,400 7,400 13,694 7,391 7,199 6,504 1.23%
Div Payout % 203.13% 122.11% 100.24% 161.57% 84.67% 89.11% 81.05% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 152,460 157,280 159,379 290,571 154,253 151,080 150,702 0.19%
NOSH 100,000 100,000 100,000 185,065 99,885 100,000 100,074 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.67% 41.54% 50.23% 53.49% 54.81% 53.68% 54.00% -
ROE 2.26% 3.85% 4.63% 2.92% 5.66% 5.35% 5.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.42 14.59 14.70 8.56 15.95 15.05 14.85 -1.67%
EPS 3.44 6.06 7.38 4.58 8.74 8.08 8.02 -13.15%
DPS 7.00 7.40 7.40 7.40 7.40 7.20 6.50 1.24%
NAPS 1.5246 1.5728 1.5938 1.5701 1.5443 1.5108 1.5059 0.20%
Adjusted Per Share Value based on latest NOSH - 99,912
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.10 6.63 6.68 7.20 7.24 6.84 6.76 -1.69%
EPS 1.57 2.75 3.36 3.85 3.97 3.67 3.65 -13.11%
DPS 3.18 3.36 3.36 6.22 3.36 3.27 2.96 1.20%
NAPS 0.693 0.7149 0.7245 1.3208 0.7012 0.6867 0.685 0.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.08 1.17 1.15 1.07 1.06 0.94 0.86 -
P/RPS 8.05 8.02 7.83 12.50 6.65 6.25 5.79 5.64%
P/EPS 31.34 19.31 15.58 23.36 12.13 11.63 10.72 19.56%
EY 3.19 5.18 6.42 4.28 8.25 8.60 9.33 -16.37%
DY 6.48 6.32 6.43 6.92 6.98 7.66 7.56 -2.53%
P/NAPS 0.71 0.74 0.72 0.68 0.69 0.62 0.57 3.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 03/08/15 24/07/14 01/08/13 16/07/12 02/08/11 02/08/10 03/08/09 -
Price 1.05 1.20 1.18 1.09 1.05 0.95 0.88 -
P/RPS 7.82 8.23 8.03 12.73 6.58 6.31 5.93 4.71%
P/EPS 30.47 19.80 15.98 23.80 12.01 11.76 10.97 18.55%
EY 3.28 5.05 6.26 4.20 8.32 8.51 9.11 -15.64%
DY 6.67 6.17 6.27 6.79 7.05 7.58 7.39 -1.69%
P/NAPS 0.69 0.76 0.74 0.69 0.68 0.63 0.58 2.93%

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