[AHP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.5%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,939 17,547 17,281 14,659 15,612 25,151 13,612 4.70%
PBT 10,324 10,102 10,225 7,463 8,751 18,663 7,212 6.15%
Tax 0 0 0 0 0 0 0 -
NP 10,324 10,102 10,225 7,463 8,751 18,663 7,212 6.15%
-
NP to SH 10,324 10,102 10,225 7,463 8,751 18,663 7,212 6.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,615 7,445 7,056 7,196 6,861 6,488 6,400 2.93%
-
Net Worth 156,389 156,500 153,594 150,850 150,097 147,853 134,707 2.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,400 3,700 3,598 7,002 6,500 6,000 5,501 5.06%
Div Payout % 71.68% 36.63% 35.19% 93.83% 74.29% 32.15% 76.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,389 156,500 153,594 150,850 150,097 147,853 134,707 2.51%
NOSH 100,000 100,019 99,951 100,040 100,011 100,016 100,027 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 57.55% 57.57% 59.17% 50.91% 56.05% 74.20% 52.98% -
ROE 6.60% 6.45% 6.66% 4.95% 5.83% 12.62% 5.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.94 17.54 17.29 14.65 15.61 25.15 13.61 4.70%
EPS 10.32 10.10 10.23 7.46 8.75 18.66 7.21 6.15%
DPS 7.40 3.70 3.60 7.00 6.50 6.00 5.50 5.06%
NAPS 1.5639 1.5647 1.5367 1.5079 1.5008 1.4783 1.3467 2.52%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.15 7.98 7.86 6.66 7.10 11.43 6.19 4.68%
EPS 4.69 4.59 4.65 3.39 3.98 8.48 3.28 6.13%
DPS 3.36 1.68 1.64 3.18 2.95 2.73 2.50 5.04%
NAPS 0.7109 0.7114 0.6982 0.6857 0.6823 0.6721 0.6123 2.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.05 0.99 0.90 0.73 0.86 0.75 -
P/RPS 6.13 5.99 5.73 6.14 4.68 3.42 5.51 1.79%
P/EPS 10.65 10.40 9.68 12.06 8.34 4.61 10.40 0.39%
EY 9.39 9.62 10.33 8.29 11.99 21.70 9.61 -0.38%
DY 6.73 3.52 3.64 7.78 8.90 6.98 7.33 -1.41%
P/NAPS 0.70 0.67 0.64 0.60 0.49 0.58 0.56 3.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/01/13 26/01/12 28/01/11 27/01/10 04/02/09 04/02/08 02/02/07 -
Price 1.11 1.07 1.01 0.92 0.75 0.81 0.80 -
P/RPS 6.19 6.10 5.84 6.28 4.80 3.22 5.88 0.85%
P/EPS 10.75 10.59 9.87 12.33 8.57 4.34 11.10 -0.53%
EY 9.30 9.44 10.13 8.11 11.67 23.04 9.01 0.52%
DY 6.67 3.46 3.56 7.61 8.67 7.41 6.88 -0.51%
P/NAPS 0.71 0.68 0.66 0.61 0.50 0.55 0.59 3.13%

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