[AHP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.6%
YoY- 13.4%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,640 15,464 15,346 14,814 13,718 12,317 14,316 1.48%
PBT 8,225 8,197 8,342 7,897 6,964 5,756 8,056 0.34%
Tax 0 0 0 0 0 0 0 -
NP 8,225 8,197 8,342 7,897 6,964 5,756 8,056 0.34%
-
NP to SH 8,225 8,197 8,342 7,897 6,964 5,756 8,056 0.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,414 7,266 7,004 6,917 6,754 6,561 6,260 2.85%
-
Net Worth 155,239 152,470 149,628 149,325 146,634 133,387 133,544 2.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,933 4,931 4,797 4,335 4,002 3,331 3,334 6.74%
Div Payout % 59.98% 60.16% 57.51% 54.90% 57.47% 57.87% 41.39% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 155,239 152,470 149,628 149,325 146,634 133,387 133,544 2.53%
NOSH 100,000 99,967 99,952 100,050 100,057 99,930 100,033 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 52.59% 53.01% 54.36% 53.31% 50.76% 46.73% 56.27% -
ROE 5.30% 5.38% 5.58% 5.29% 4.75% 4.32% 6.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.64 15.47 15.35 14.81 13.71 12.33 14.31 1.49%
EPS 8.23 8.20 8.35 7.89 6.96 5.76 8.05 0.36%
DPS 4.93 4.93 4.80 4.33 4.00 3.33 3.33 6.75%
NAPS 1.5524 1.5252 1.497 1.4925 1.4655 1.3348 1.335 2.54%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.11 7.03 6.98 6.73 6.24 5.60 6.51 1.47%
EPS 3.74 3.73 3.79 3.59 3.17 2.62 3.66 0.36%
DPS 2.24 2.24 2.18 1.97 1.82 1.51 1.52 6.66%
NAPS 0.7056 0.693 0.6801 0.6788 0.6665 0.6063 0.607 2.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 1.02 0.96 0.90 0.80 0.90 0.75 -
P/RPS 6.78 6.59 6.25 6.08 5.83 7.30 5.24 4.38%
P/EPS 12.89 12.44 11.50 11.40 11.49 15.62 9.31 5.56%
EY 7.76 8.04 8.69 8.77 8.70 6.40 10.74 -5.26%
DY 4.65 4.84 5.00 4.81 5.00 3.70 4.44 0.77%
P/NAPS 0.68 0.67 0.64 0.60 0.55 0.67 0.56 3.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 09/11/11 18/11/10 17/11/09 14/11/08 14/11/07 18/10/06 -
Price 1.10 1.04 0.97 0.90 0.76 0.88 0.73 -
P/RPS 7.03 6.72 6.32 6.08 5.54 7.14 5.10 5.48%
P/EPS 13.37 12.68 11.62 11.40 10.92 15.28 9.06 6.69%
EY 7.48 7.88 8.60 8.77 9.16 6.55 11.03 -6.26%
DY 4.48 4.74 4.95 4.81 5.26 3.79 4.57 -0.33%
P/NAPS 0.71 0.68 0.65 0.60 0.52 0.66 0.55 4.34%

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