[AHP] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[AHP] AMANAH HARTA TANAH PNB
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 497.35%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
AHP's Result
AHP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 7,729 5,475 6,436 5,723 5,487 4,393 4,488 9.47%
PBT 4,588 2,286 3,060 2,294 1,780 1,512 3,436 4.93%
Tax 0 -247 -825 -944 -695 -579 -819 -
NP 4,588 2,039 2,235 1,350 1,085 933 2,617 9.80%
-
NP to SH 4,588 2,039 2,235 1,350 1,085 933 2,617 9.80%
-
Tax Rate 0.00% 10.80% 26.96% 41.15% 39.04% 38.29% 23.84% -
Total Cost 3,141 3,436 4,201 4,373 4,402 3,460 1,871 9.01%
-
Net Worth 134,481 128,027 126,946 125,250 138,382 141,033 148,779 -1.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,498 2,498 - 2,499 - - - -
Div Payout % 54.47% 122.55% - 185.19% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 134,481 128,027 126,946 125,250 138,382 141,033 148,779 -1.66%
NOSH 99,956 99,950 99,776 99,999 99,541 100,322 99,885 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 59.36% 37.24% 34.73% 23.59% 19.77% 21.24% 58.31% -
ROE 3.41% 1.59% 1.76% 1.08% 0.78% 0.66% 1.76% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.73 5.48 6.45 5.72 5.51 4.38 4.49 9.47%
EPS 4.59 2.04 2.24 1.35 1.09 0.93 2.62 9.79%
DPS 2.50 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.3454 1.2809 1.2723 1.2525 1.3902 1.4058 1.4895 -1.68%
Adjusted Per Share Value based on latest NOSH - 100,357
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.51 2.49 2.93 2.60 2.49 2.00 2.04 9.46%
EPS 2.09 0.93 1.02 0.61 0.49 0.42 1.19 9.83%
DPS 1.14 1.14 0.00 1.14 0.00 0.00 0.00 -
NAPS 0.6113 0.5819 0.577 0.5693 0.629 0.6411 0.6763 -1.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.74 0.72 0.68 0.67 0.00 0.00 0.00 -
P/RPS 9.57 13.14 10.54 11.71 0.00 0.00 0.00 -
P/EPS 16.12 35.29 30.36 49.63 0.00 0.00 0.00 -
EY 6.20 2.83 3.29 2.01 0.00 0.00 0.00 -
DY 3.38 3.47 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.53 0.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/09/06 05/08/05 05/08/04 25/07/03 31/07/02 16/07/01 29/07/00 -
Price 0.73 0.81 0.68 0.68 0.00 0.00 0.00 -
P/RPS 9.44 14.79 10.54 11.88 0.00 0.00 0.00 -
P/EPS 15.90 39.71 30.36 50.37 0.00 0.00 0.00 -
EY 6.29 2.52 3.29 1.99 0.00 0.00 0.00 -
DY 3.42 3.09 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.53 0.54 0.00 0.00 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