[AHP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -11.14%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 12,317 14,316 11,152 12,358 12,664 13,086 9,389 4.62%
PBT 5,756 8,056 4,733 5,653 5,853 4,878 3,340 9.49%
Tax 0 0 -380 -1,681 -1,710 -1,790 -1,137 -
NP 5,756 8,056 4,353 3,972 4,142 3,088 2,202 17.35%
-
NP to SH 5,756 8,056 4,353 3,972 4,142 3,088 2,202 17.35%
-
Tax Rate 0.00% 0.00% 8.03% 29.74% 29.22% 36.70% 34.04% -
Total Cost 6,561 6,260 6,798 8,386 8,521 9,998 7,186 -1.50%
-
Net Worth 133,387 133,544 127,014 126,077 125,019 99,912 141,471 -0.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,331 3,334 3,338 3,332 3,330 3,996 - -
Div Payout % 57.87% 41.39% 76.69% 83.89% 80.39% 129.42% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 133,387 133,544 127,014 126,077 125,019 99,912 141,471 -0.97%
NOSH 99,930 100,033 100,153 99,966 99,903 99,912 100,121 -0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 46.73% 56.27% 39.04% 32.14% 32.71% 23.60% 23.46% -
ROE 4.32% 6.03% 3.43% 3.15% 3.31% 3.09% 1.56% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.33 14.31 11.13 12.36 12.68 13.10 9.38 4.66%
EPS 5.76 8.05 4.35 3.97 4.15 3.09 2.20 17.39%
DPS 3.33 3.33 3.33 3.33 3.33 4.00 0.00 -
NAPS 1.3348 1.335 1.2682 1.2612 1.2514 1.00 1.413 -0.94%
Adjusted Per Share Value based on latest NOSH - 99,879
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.60 6.51 5.07 5.62 5.76 5.95 4.27 4.62%
EPS 2.62 3.66 1.98 1.81 1.88 1.40 1.00 17.40%
DPS 1.51 1.52 1.52 1.51 1.51 1.82 0.00 -
NAPS 0.6063 0.607 0.5773 0.5731 0.5683 0.4541 0.6431 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.90 0.75 0.78 0.68 0.69 0.68 0.00 -
P/RPS 7.30 5.24 7.00 5.50 5.44 5.19 0.00 -
P/EPS 15.62 9.31 17.94 17.11 16.64 22.00 0.00 -
EY 6.40 10.74 5.57 5.84 6.01 4.55 0.00 -
DY 3.70 4.44 4.27 4.90 4.83 5.88 0.00 -
P/NAPS 0.67 0.56 0.62 0.54 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 18/10/06 28/10/05 08/11/04 30/10/03 14/11/02 23/10/01 -
Price 0.88 0.73 0.76 0.69 0.69 0.68 0.00 -
P/RPS 7.14 5.10 6.83 5.58 5.44 5.19 0.00 -
P/EPS 15.28 9.06 17.48 17.37 16.64 22.00 0.00 -
EY 6.55 11.03 5.72 5.76 6.01 4.55 0.00 -
DY 3.79 4.57 4.39 4.83 4.83 5.88 0.00 -
P/NAPS 0.66 0.55 0.60 0.55 0.55 0.68 0.00 -

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